Skip to main content Skip to footer and contact information
Go to the Federal Communications Commission homepage at www.fcc.gov

FCC Form 399: Reimbursement Request

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

(REFERENCE COPY - Not for submission) FCC Form 399: Reimbursement Request

Facility ID:
35852
Service:
DTV
Call Sign:
KVHP
Channel:
18 (UHF)
File Number:
0000024796
FRN:
0025403692
Date Submitted:
06/21/2021

Applicant Information

Back to Top ↑

Applicant Name, Type, and Contact Information

Applicant Address Phone Email Applicant Type

KVHP License Subsidiary, LLC

Doing Business As: KVHP License Subsidiary, LLC

2131 Ayrsley Town Blvd

Suite 300

Charlotte, NC 28273

United States

 +1 (704) 643-4148 btripp@ayrsley.com Limited Liability Company

Reimbursement Contact Information

Reimbursement Contact Name and Information

Applicant Address Phone Email

[Confidential]

 

 

 

Preparer Contact Information

Back to Top ↑

Preparer Contact Name and Information

Applicant Address Phone Email

The Preparer is same as the reimbursement contact.

 

 

 

Broadcaster Information and Transition Plan

Back to Top ↑
Question Response
Will the station be sharing equipment with another broadcast television station or stations (e.g., a shared antenna, co-location on a tower, use of the same transmitter room, multiple transmitters feeding a combiner, etc.)? If yes, enter the facility ID's of the other stations and click 'prefill' to download those stations' licensing information. No
Briefly describe transition plan Use existing antenna and line as interim Install new top mount antenna and line Replace existing transmitter

Transmitters

Back to Top ↑
Section Question Response
Transmitter Related Expenses Do you have transmitter related expenses? Yes

Auxiliary Transmitter

Back to Top ↑

Add Transmitter Information

Section Question Response
Existing Transmitter Description Type of change Retune Existing
Use Auxiliary (Backup)
Ownership Owned
Owner 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 Gates Air
Model UAXT-3AT
Year 2016
Type Solid State
Solid State Cooling Air Cooled
Solid State Power capacity 1.1 kW

Auxiliary Transmitter

Back to Top ↑

Retuning Transmitter Costs

Section Question Response
New IOT Tubes Number of Tubes (including accessories) needed N/A
New Mask Filter
Power 1.5 kW
Other Power N/A
New Exciter Is a new exciter needed? No

Auxiliary Transmitter

Back to Top ↑

Other Transmitter Costs

Section Question Response
Electrical Service Service Entrance (3 phases 800A 208V) No
Switchgear (industrial 800 amp) No
Transformer (480V) No
Power N/A
Rigid Conduit and Wiring No
Size N/A
Length N/A
Other Electrical Service No
Description N/A
HVAC Service Does the replacement transmitter require HVAC Service? No
Type N/A
Size N/A
Other Size N/A
Transmitter Building Addition/Modification or Leasehold Improvement Does the Transmitter Building require an addition, modification, other leashold improvement? 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

Auxiliary Transmitter

Back to Top ↑

Other Transmitter Cost Not Listed

Information not provided.

Primary Transmitter

Back to Top ↑

Existing Transmitter Information

Section Question Response
Existing Transmitter Description Type of change Purchase New
Use Primary (Main)
Description of Use 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 Visionary
Year 2003
Type Inductive Output Tube
IOT Power Type Single
Power Capacity 26 kW

Primary Transmitter

Back to Top ↑

New Transmitter Costs

Section Question Response
New Transmitter Use Primary (Main)
Change Type Purchase New
Is this a request for upgraded equipment? Yes
Manufacturer
Model ULXTE-30
Transmitter Type Solid State
Solid State Cooling Liquid Cooled
Solid State Power capacity 18.2 kW
Justification for New Transmitter Existing IOT can not be retuned Manufacturers statement attached Cost of replacement IOT exceeds new solid state cost.

Primary Transmitter

Back to Top ↑

Other Transmitter Costs

Section Question Response
Electrical Service Service Entrance (3 phases 800A 208V) No
Switchgear (industrial 800 amp) Yes
Transformer (480V) Yes
Power 300 kVA
Rigid Conduit and Wiring No
Size N/A
Length N/A
Other Electrical Service No
Description N/A
HVAC Service Does the replacement transmitter require HVAC Service? No
Type N/A
Size N/A
Other Size N/A
Transmitter Building Addition/Modification or Leasehold Improvement Does the Transmitter Building require an addition, modification, other leashold improvement? 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

Primary Transmitter

Back to Top ↑

Other Transmitter Cost Not Listed

Name Description

Primary Transmitter Removal

Primary Transmitter Removal

Antennas

Back to Top ↑
Section Question Response
Antenna Related Expenses Do you have antenna related expenses? Yes

Primary Antenna

Back to Top ↑

Existing Antenna Information

Section Question Response
Existing Antenna Description Type of change Purchase New
Antenna Use Primary (Main)
Description of Use N/A
Ownership Owned
Owner N/A
Site N/A
Is the existing antenna shared with another station or stations? No
Is the existing antenna directional? 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: 1000.0 kW
Manufacturer
Model ATW25H3-HST2-30S
Year 2003

Primary Antenna

Back to Top ↑

New Antenna Costs

Section Question Response
New Antenna Description Use Primary (Main)
Description of Use N/A
Change Type Purchase New
Is this a request for upgraded equipment? 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: 375.0 kW
Manufacturer
Model TFU-22JTH/VP-R 6T220
Year 2017
Justification for New Antenna Existing antenna can not be re-tuned Existing antenna used as interim. E-Pol but premium not reimbursable. Top mount is less expensive than a side mount and interim antenna

Primary Antenna

Back to Top ↑

Other Antenna Costs

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? 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?
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

Primary Antenna

Back to Top ↑

Other Antenna Cost Not Listed

Information not provided.

Transmission Line

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

Primary Transmission Line

Back to Top ↑

Existing Transmission Line

Section Question Response
Existing Transmission Line Description Type of change 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 1/2 inches
Other Segment Length N/A
Number of parallel runs 1
Length 1150 feet per run

Primary Transmission Line

Back to Top ↑

New Transmission Line

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 1150 feet per run
Justification for New Transmission Line Existing line lengths will not work at Ch 18

Primary Transmission Line

Back to Top ↑

Other Transmission Line Expenses Not Listed

Information not provided.

Interim Transmission Line

Back to Top ↑

New Transmission Line

Section Question Response
New Transmission Line Costs Use Interim
Description of Use N/A
Change Type Purchase New
Type Flexible Air
Diameter 4 inches
Segment Length N/A
Other Segment Length
Number of parallel runs 1
Length 1200 feet per run
Justification for New Transmission Line Changing primary line No space inside the tower for new line. Old line must be removed first

Interim Transmission Line

Back to Top ↑

Other Transmission Line Expenses Not Listed

Name Description

Reel Pipe

Pipe to allow 4" reels to be placed on stands for installation

Tower Equipment And Rigging Costs

Back to Top ↑
Section Question Response
Tower Equipment or Rigging Costs Changes Do you have tower equipment or rigging costs changes? Yes

Primary Tower

Back to Top ↑

Existing Tower

Section Question Response
Existing Tower Description Type of change Modify Existing
Tower Use Primary (Main)
Description of Use N/A
Ownership Owned
Is this tower consider Complex? No
Is this tower currently shared with any other stations? 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 1020684
Coordinates (NAD83) Latitude (NAD83) 30° 17' 27.0" N-
Longitude (NAD83) 093° 34' 36.0" W-
Overall Structure Height 1319.00 feet
Support Structure Height 1262.00 feet
Ground Elevation Above Mean Sea Level (AMSL) 29.80 feet
Structure Type TOWER - Free Standing or Guyed Structure
Tower Owner KPLC LLC
Date Constructed 08/10/1988

FM, AM or TV radio broadcasters. Facility ID's, Call Signs and Services of other broadcast stations with whom the tower is shared

Facility ID Call Sign Service
38601 KYKZ FM
53643 KNGT FM

Primary Tower

Back to Top ↑

Tower Modification Costs

Section Question Response
Engineering Study Please what type of engineering study is required, if any: Study needed for documented tower
Tower Reinforcements Please select whether tower reinforcements are needed: Minor Reinforcements needed

Primary Tower

Back to Top ↑

Tower Rigging Costs

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

Primary Tower

Back to Top ↑

Other Tower Expenses Not Listed

Information not provided.

Outside Professional Services Costs

Back to Top ↑
Section Question Response
Outside Project Management Services Do you require outside project management services? Yes
Number of Hours 595
Explanation Pattern analysis Antenna Spec Transmitter Spec Building drawings Installation Supervision Accounting Internal Legal
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 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 No
Prepare or Review FCC Form 399 for Reimbursement No
Address transition timing and coordination issues w/ other stations and wireless providers No
RF Field Engineering Services Comprehensive coverage verification via field study Yes
RF exposure measurements No
Additional Field Engineering Service No
Number of Days N/A
Justification N/A

Outside Professional Services Costs

Back to Top ↑

Other Professional Services Expenses Not Listed

Name Description

Attorney - Other Matters

Legal Services

Other Expenses

Back to Top ↑
Section Question Response
AM Pattern Disturbance Is an Impact Study needed? No
Is Remediation needed? No
Facility Expenses Name N/A
Other Distributed Transmission System Expenses Not listed N/A
Name N/A
Is Notification of a Medical Facility required as a result of DTV broadcasting? Yes
Permit and Filing Costs Local Zoning No
Non-zoning permits No
BLM or NFS Coordination No
FCC Construction Permit Minor Change No
FCC License to Cover Application No
FCC Special Temporary Authority Application No
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

Other Expenses

Back to Top ↑

Other Expenses Not Listed

Information not provided.

Cost Information

Back to Top ↑

Transmitters

Where no predetermined cost estimate is available, any estimate provided will also become the predetermined cost (displayed in italics).
Description Predetermined
Cost Estimate 		Estimated Cost Estimated Cost Justification Actual Cost Actual Cost Justification
Sub-total $885,730.00 $781,296.66 N/A $724,146.66 N/A
Total for all systems $2,116,112.43 $1,893,244.81 N/A $1,430,608.14 N/A
Primary Transmitter ULXTE-30 $777,500.00 $768,153.83 $711,003.83
Switchgear - industrial 800 amp $38,200.00 $36,000.00 N/A $0.00 N/A
Primary Transmitter Removal $18,500.00 $18,500.00 Please see THTV, LLC estimate 1027 $18,500.00 N/A
UHF - Liquid Cooled Solid State Transmitter 14.2 - 20 kW $684,000.00 $678,653.83 Quote attached Headroom analysis attached IOT comparative quote attached Gates Air invoice TE10004654-4 $678,653.83 N/A
Transformer 3 phase/480v - 300 KVA $36,800.00 $35,000.00 N/A $13,850.00 N/A
Auxiliary Transmitter UAXT-3AT $108,230.00 $13,142.83 $13,142.83
UHF and VHF - minor banding issues $105,200.00 $13,142.83 see Estimated Cost Justification KVHP-150-1st Auxiliary Transmitter - Retune Existing Transmitter, Minor Banding Issues v0 $13,142.83 N/A
1.5 kW mask filter $3,030.00 $0.00 included in tx quote attached N/A N/A

Components

Actual Information Description File Name
Switchgear - industrial 800 amp Information not provided.
Primary Transmitter Removal

Component Description:
Removal of pre transition transmitter
Amount:
$18,500.00
UHF - Liquid Cooled Solid State Transmitter 14.2 - 20 kW

Component Description:
ULXTE-24-E (15% payment)
Amount:
$90,793.11

Component Description:
UXLTE-24-E
Amount:
$60,528.74

Component Description:
ULXTE-24 per quote GA-00021494
Amount:
$224,688.26

Component Description:
Transmitter
Amount:
$302,643.72
Transformer 3 phase/480v - 300 KVA

Component Description:
Commercial labor; furnish all labor and material for install of new transformer, panel board and surge suppressor
Amount:
$13,850.00
UHF and VHF - minor banding issues

Component Description:
Channel Change UAXT-3AT
Amount:
$10,357.43

Component Description:
Channel change UAXT-3AT
Amount:
$1,114.16

Component Description:
Channel change & proof
Amount:
$1,671.24
1.5 kW mask filter Information not provided.

Cost Information

Back to Top ↑

Antennas

Where no predetermined cost estimate is available, any estimate provided will also become the predetermined cost (displayed in italics).
Description Predetermined
Cost Estimate 		Estimated Cost Estimated Cost Justification Actual Cost Actual Cost Justification
Sub-total $296,230.00 $218,174.24 N/A $191,068.15 N/A
Total for all systems $2,116,112.43 $1,893,244.81 N/A $1,430,608.14 N/A
Primary Antenna TFU-22JTH/VP-R 6T220 $296,230.00 $218,174.24 $191,068.15
UHF - High Power Top Mount (200-1000 kW), One station antenna , elliptically or circularly polarized $289,500.00 $211,774.24 Per Estimated Cost Justification KVHP-210-Primary Antenna - UHF High Power Top Mount, E-POL v0 $184,668.15 N/A
Sweep test of existing antenna $6,730.00 $6,400.00 N/A $6,400.00 N/A

Components

Actual Information Description File Name
UHF - High Power Top Mount (200-1000 kW), One station antenna , elliptically or circularly polarized

Component Description:
Antenna, Elbow, Transformer, Reducer, Transmission Line, and others.
Amount:
$87,832.00

Component Description:
UHF- HIGH POWER TOP MOUNT (200- EA 1,000KW)
Amount:
$51,998.77

Component Description:
Primary Antenna - UHF High Power Top Mount, E-POL
Amount:
$44,837.38
Sweep test of existing antenna

Component Description:
Repack Sweep
Amount:
$1,600.00

Component Description:
Primary Antenna Sweep Test
Amount:
$3,200.00

Component Description:
Sweep Test
Amount:
$1,600.00

Cost Information

Back to Top ↑

Transmission Line

Where no predetermined cost estimate is available, any estimate provided will also become the predetermined cost (displayed in italics).
Description Predetermined
Cost Estimate 		Estimated Cost Estimated Cost Justification Actual Cost Actual Cost Justification
Sub-total $322,384.75 $269,211.23 N/A $266,921.94 N/A
Total for all systems $2,116,112.43 $1,893,244.81 N/A $1,430,608.14 N/A
Interim Transmission Line $90,084.75 $61,478.17 $59,913.38
Flexible Air Transmission Line - dielectric, 4" $88,800.00 $60,193.42 Estimated Cost Justification KVHP-380-Interim Transmission Line - Flexible Air Dielectric v1 $59,913.38 N/A
Reel Pipe $1,284.75 $1,284.75 To allow large reels to be placed on stands for installation N/A N/A
Primary Transmission Line $232,300.00 $207,733.06 $207,008.56
Rigid Transmission Line - copper, 6 1/8" $232,300.00 $207,733.06 See Estimated Cost Justification KVHP-310-Primary Transmission Line - Rigid, Copper, 6 1/8" v1 $207,008.56 N/A

Components

Actual Information Description File Name
Flexible Air Transmission Line - dielectric, 4"

Component Description:
Interim Transmission Line
Amount:
$28,458.82

Component Description:
KVHP-380-Interim Transmission Line-Flexible Air Dielectric, 4in
Amount:
$31,454.56

Component Description:
Invoice moved to correct budget category.
Amount:
N/A
Reel Pipe Information not provided.
Rigid Transmission Line - copper, 6 1/8"

Component Description:
Primary Transmission Line - Rigid, Copper, 6 1/8"
Amount:
$45,617.08

Component Description:
Primary Transmission Line
Amount:
$93,076.90

Component Description:
REDUCER 6-50 X 3-50 W/CONN "Q/S"
Amount:
$2,100.00

Component Description:
KVHP-310-Primary Transmission Line-Rigid, Copper, 6 1/8
Amount:
$66,214.58

Cost Information

Back to Top ↑

Tower Equipment and Rigging Costs

Where no predetermined cost estimate is available, any estimate provided will also become the predetermined cost (displayed in italics).
Description Predetermined
Cost Estimate 		Estimated Cost Estimated Cost Justification Actual Cost Actual Cost Justification
Sub-total $381,100.00 $357,500.00 N/A $137,387.00 N/A
Total for all systems $2,116,112.43 $1,893,244.81 N/A $1,430,608.14 N/A
Primary Tower TOWER $381,100.00 $357,500.00 $137,387.00
Structural engineering tower load study for well documented tower $12,600.00 $7,500.00 N/A $5,000.00 N/A
Minor tower reinforcement/modifications $158,000.00 $150,000.00 N/A N/A N/A
Tall Tower (greater than 500') $210,500.00 $200,000.00 Tower King II, Inc Proposal $132,387.00 N/A

Components

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

Component Description:
Structural analysis
Amount:
$2,500.00

Component Description:
Structural Analysis
Amount:
$2,500.00
Minor tower reinforcement/modifications Information not provided.
Tall Tower (greater than 500')

Component Description:
Tower Service
Amount:
$60,000.00

Component Description:
Tower Service-Mobilization to KVHP in Lake Charles, LA
Amount:
$60,000.00

Component Description:
Removal of the side mounted antenna,
Amount:
$72,387.00

Cost Information

Back to Top ↑

Outside Professional Services

Where no predetermined cost estimate is available, any estimate provided will also become the predetermined cost (displayed in italics).
Description Predetermined
Cost Estimate 		Estimated Cost Estimated Cost Justification Actual Cost Actual Cost Justification
Sub-total $198,931.96 $244,426.96 N/A $102,013.73 N/A
Total for all systems $2,116,112.43 $1,893,244.81 N/A $1,430,608.14 N/A
Outside Professional Services $198,931.96 $244,426.96 $102,013.73
Attorney Fees -Prepare and File FCC Form 2100 (main), License to Cover Application $2,365.00 $2,250.00 N/A $144.78 N/A
Prepare engineering section of FCC Form 2100 (main), Construction Permit Application $3,155.00 $3,000.00 N/A $2,250.00 N/A
Perform engineering study for new channel assignment and antenna development $7,360.00 $7,000.00 N/A $1,687.50 N/A
Project management of the transition $94,010.00 $144,675.00 Widelity Strategic Support Quote $96,929.49 N/A
Attorney - Other Matters $1,001.96 $1,001.96 The estimated cost has been adjusted to include all invoices submitted for reimbursement at this time. $1,001.96 N/A
Comprehensive coverage verification via field study, if needed $84,200.00 $80,000.00 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 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

Components

Actual Information Description File Name
Attorney Fees -Prepare and File FCC Form 2100 (main), License to Cover Application

Component Description:
KVHP-550-Attorney - License to Cover Application (Main)
Amount:
$83.53

Component Description:
KVHP-550-Attorney - License to Cover Application (Main)
Amount:
$61.25
Prepare engineering section of FCC Form 2100 (main), Construction Permit Application

Component Description:
FCC Form 2100 Construction Permit Application
Amount:
$2,250.00
Perform engineering study for new channel assignment and antenna development

Component Description:
KVHP-530-RF Eng - Engineering Study for New Channel Assignment
Amount:
$562.50

Component Description:
Engineering study work for new channel assignment and antenna development;
Amount:
$1,000.00

Component Description:
Engineering study for new channel assignment and antenna development
Amount:
$125.00
Project management of the transition

Component Description:
Project Management
Amount:
$572.00

Component Description:
Project management
Amount:
$2,817.55

Component Description:
Project management
Amount:
$3,404.05

Component Description:
Project management
Amount:
$2,417.85

Component Description:
Project Management
Amount:
$2,228.00

Component Description:
Project Management
Amount:
$161.70

Component Description:
Project Management
Amount:
$986.75

Component Description:
Project Management
Amount:
$2,633.70

Component Description:
Project Management
Amount:
$120.64

Component Description:
Project Management
Amount:
$3,296.20

Component Description:
Project Management
Amount:
$3,688.15

Component Description:
Project Management
Amount:
$3,910.75

Component Description:
Project Management
Amount:
$1,781.95

Component Description:
Project Management
Amount:
$2,380.30

Component Description:
Project Management
Amount:
$110.37

Component Description:
Project Management
Amount:
$3,457.05

Component Description:
Project Management
Amount:
$331.10

Component Description:
Project Management
Amount:
$765.70

Component Description:
Project Management
Amount:
$2,953.15

Component Description:
Project Management
Amount:
$3,111.70

Component Description:
Project Management
Amount:
$4,141.40

Component Description:
Project Management
Amount:
$3,186.05

Component Description:
Project Management
Amount:
$3,755.40

Component Description:
Project Management
Amount:
$2,117.85

Component Description:
Project management
Amount:
$2,219.20

Component Description:
Project Management
Amount:
$115.50

Component Description:
Project Management
Amount:
$1,782.20

Component Description:
Project Management
Amount:
$3,434.45

Component Description:
Project Management
Amount:
$2,486.20

Component Description:
Project Management
Amount:
$2,884.85

Component Description:
Project Management
Amount:
$3,191.10

Component Description:
Project Management
Amount:
$2,922.90

Component Description:
Project Management
Amount:
$4,290.95

Component Description:
Project Management
Amount:
$3,086.35

Component Description:
Project Management
Amount:
$3,495.85

Component Description:
Project Management
Amount:
$51.33

Component Description:
Project Management
Amount:
$2,542.85

Component Description:
Project Management
Amount:
$2,157.55

Component Description:
Project Management
Amount:
$2,740.10

Component Description:
Project Management
Amount:
$3,465.90

Component Description:
Project Management
Amount:
$1,732.85
Attorney - Other Matters

Component Description:
Professional Services Rendered
Amount:
$106.56

Component Description:
Professional Services Rendered
Amount:
$34.63

Component Description:
For Professional Services Rendered
Amount:
$144.57

Component Description:
For Professional Services Rendered
Amount:
$108.26

Component Description:
For Professional Services Rendered
Amount:
$276.92

Component Description:
ASM Attorneys Fees - Draft 10 Week Form 387 Report for KVHP
Amount:
$303.18

Component Description:
Professional Services Rendered
Amount:
$27.84
Comprehensive coverage verification via field study, if needed Information not provided.
Attorney Fees - Prepare and File FCC Form 2100 (main), Construction Permit Application Information not provided.
Prepare engineering section of FCC Form 2100 (main), License to Cover Application Information not provided.

Cost Information

Back to Top ↑

Other Expenses

Where no predetermined cost estimate is available, any estimate provided will also become the predetermined cost (displayed in italics).
Description Predetermined
Cost Estimate 		Estimated Cost Estimated Cost Justification Actual Cost Actual Cost Justification
Sub-total $31,735.72 $22,635.72 N/A $9,070.66 N/A
Total for all systems $2,116,112.43 $1,893,244.81 N/A $1,430,608.14 N/A
Other Expenses $31,735.72 $22,635.72 $9,070.66
DTV Medical Facility Notification $11,550.00 $2,450.00 Group quote attached $2,450.00 N/A
Disposal Costs (for equipment and other waste, net of any salvage value) $4,365.72 $4,365.72 Please see Estimated Cost Justification KVHP-610-Disposal v3 $4,365.72 Not exceeded
Equipment Delivery and Handling Charges $2,970.00 $2,970.00 On site forklift rental estimate Representative quote attached $2,254.94 N/A
MVPD Notification of Channel Change $0.00 $0.00 N/A $0.00 N/A
Equipment Storage $10,000.00 $10,000.00 Estimate for Dielectric on site antenna storage Dielectric letter attached N/A N/A
Develop and air announcement of upcoming channel change $2,850.00 $2,850.00 estimate for on air rescan announcement production. Quote attached N/A N/A

Components

Actual Information Description File Name
DTV Medical Facility Notification

Component Description:
Medical Notification mailing
Amount:
$2,450.00
Disposal Costs (for equipment and other waste, net of any salvage value)

Component Description:
Container Usage Charge Daily
Amount:
$119.55

Component Description:
Container Usage
Amount:
$501.88

Component Description:
NON HAZARDOUS MINERAL OIL
Amount:
$1,798.38

Component Description:
Delivery 30 YD open top
Amount:
$1,098.05

Component Description:
Container Usage Charge Daily
Amount:
$103.28

Component Description:
55 gallon drums
Amount:
$744.58
Equipment Delivery and Handling Charges

Component Description:
Forklift Variable Reach #12000
Amount:
$2,254.94
MVPD Notification of Channel Change Information not provided.
Equipment Storage Information not provided.
Develop and air announcement of upcoming channel change Information not provided.

Cost Information

Back to Top ↑

Grand Total

Predetermined
Cost Estimate 		Estimated Cost Actual Cost
Total for all systems $2,116,112.43 $1,893,244.81 $1,430,608.14

Reimbursement Status

Back to Top ↑
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

Certification

Back to Top ↑
Section Question Response
Submission of Estimated Expenses Statements

WILLFUL FALSE STATEMENTS ON THIS FORM ARE PUNISHABLE BY FINE AND/OR IMPRISONMENT (U.S. CODE, TITLE 18, SECTION 1001), AND/OR REVOCATION OF ANY STATION LICENSE OR CONSTRUCTION PERMIT (U.S. CODE, TITLE 47, SECTION 312(a)(1), AND/OR FORFEITURE (U.S. CODE, TITLE 47, SECTION 503), AND ANY FALSE STATEMENTS COULD SUBJECT THIS ENTITY TO LIABILITY UNDER THE FALSE CLAIMS ACT.

  1. The Authorized Person signing below certifies that he/she is authorized to submit this TV Broadcaster Relocation Fund Reimbursement Form on behalf of the above-named entity.

  2. The above-named entity acknowledges that all certifications and attached documentation are considered material representations.

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

  4. The above-named entity certifies that the equipment and services paid for with money from the TV Broadcaster Relocation Fund are necessary to change channels (broadcasters) or to continue to carry the signal of a broadcaster that changes channels (MVPD).

  5. The above-named entity certifies that all payments from the TV Broadcaster Relocation Fund (Fund) received by the entity listed on this form will be used only for expenses that are eligible for reimbursement from the Fund.

  6. The above-named entity certifies that it will maintain and provide to the Commission detailed records, including receipts, of all costs eligible for reimbursement actually incurred.

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

  8. The above-named entity certifies that it is in full compliance with all statutes, rules, regulations and governmental requirements for which compliance is a pre-requisite for obtaining the payments herein requested.
I declare, under penalty of perjury, that I am an authorized representative of the above-named applicant for the Authorization(s) specified above.

Paul M Eriksen

Controller


06/21/2021

Certification

Back to Top ↑
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).

  1. The Authorized Person signing below certifies and represents that he/she is authorized to submit this TV Broadcaster Relocation Fund Reimbursement Form on behalf of the above-named entity.

  2. The above-named entity certifies that the statements in this form and attached documentation are true, complete, and correct.

  3. The above-named entity acknowledges that all certifications and attached documentation are considered material representations.

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

  5. The above-named entity certifies that the equipment and services paid for with money from the TV Broadcaster Relocation Fund are necessary to change channels (full power and Class A stations) and/or otherwise modify a television station’s facility as a result of the spectrum repack (LPTV/TV Translator stations); or to minimize service disruption resulting from a repacked television station (FM stations); or to continue to carry the signal of a broadcaster that changes channels (MVPD) .

  6. The above-named entity certifies that all payments from the TV Broadcaster Relocation Fund (Fund) received by the entity listed on this form will be used only for expenses that are eligible for reimbursement from the Fund.

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

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

  9. The above-named entity certifies that it is in full compliance with all statutes, rules, regulations and governmental requirements for which compliance is a prerequisite for obtaining the payments herein requested.
I declare, under penalty of perjury, that I am an authorized representative of the above-named applicant for the Authorization(s) specified above.

Paul M Eriksen

Controller


06/21/2021

Attachments

Back to Top ↑