| Applicant | Address | Phone | Applicant Type | |
|---|---|---|---|---|
|
MISSISSIPPI AUTHORITY FOR EDUCATIONAL TV |
3825 RIDGEWOOD ROAD JACKSON, MS 39211 United States |
+1 (601) 432-6565 | nathan.tate@mpbonline.org | Government Entity |
| Applicant | Address | Phone | |
|---|---|---|---|
|
[Confidential] |
|
|
|
| Applicant | Address | Phone | |
|---|---|---|---|
|
Robert Gehman ConsultingEngineer Kessler and Gehman Associates, Inc. |
Robert Gehman 507 NW 60 Street Suite D Gainesville, FL 32607 United States |
+1 (352) 332-3157 | bob@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. | No |
| Briefly describe transition plan | Replace transmitter using existing antenna and line. |
| 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 | PLATINUM PTCD10P1 | |
| Year | 2007 | |
| Type | Solid State | |
| Solid State Cooling | Air Cooled | |
| Solid State Power Capacity | 2.2 kW |
| Section | Question | Response |
|---|---|---|
| New Transmitter | Use | Primary (Main) |
| Change Type | Purchase New | |
| Is this a request for upgraded equipment? | No | |
| Manufacturer | ||
| Model | LPTV-5000-4000V3 | |
| Transmitter Type | Solid State | |
| Solid State Cooling | Air Cooled | |
| Solid State Power capacity | 4 kW | |
| Justification for New Transmitter | The manufacturer of the existing transmitter advises that the transmitter cannot be re-tuned to the assigned channel. See attachment. |
| Section | Question | Response |
|---|---|---|
| Electrical Service | Service Entrance (3 phases 800A 208V) | No |
| Switchgear (industrial 800 amp) | No | |
| Transformer (480V) | Yes | |
| Power | 150 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 |
| Name | Description |
|---|---|
Standby Exciter and Switch |
Standby Exciter with Automatic Change Over Switch |
Additional Interior RF System |
Interior RF System Existing Transmitter to Interim Transmission line |
Electrical |
Electrical |
| Section | Question | Response |
|---|---|---|
| Antenna Related Expenses | Do you have antenna related expenses? | Yes |
| Section | Question | Response |
|---|---|---|
| Existing Antenna Description | Type of change | Retune Existing |
| Antenna Use | Primary (Main) | |
| Description of Use | N/A | |
| Ownership | Owned | |
| Owner | N/A | |
| Site | N/A | |
| Is the existing antenna shared with another station or stations? | No | |
| Is the existing antenna directional? | No | |
| Is antenna in operating condition? | Yes | |
| Is antenna located on or in close proximity to an antenna farm? | No | |
| Existing Antenna Manufacturer and Type | Class | Full Power |
| Mounting | Top Mount | |
| Antenna position in stack | Not in Stack | |
| Polarization | Horizontal | |
| Type | Other | |
| 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 | Batwing | |
| ERP: | 31.0 kW | |
| Manufacturer | Dielectric | |
| Model | TAB-12H | |
| Year | 1990 |
| Section | Question | Response |
|---|---|---|
| Sweep Test of Existing Antenna | Do you need a sweep test of existing antenna? | Yes |
| 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 |
| Name | Description |
|---|---|
Rigging |
Rigging to replace elbow complex which was found to be mismatched |
Antenna Re-tune |
Antenna Re-tune |
| Section | Question | Response |
|---|---|---|
| Existing Antenna Description | Type of change | Purchase New |
| Antenna Use | Auxiliary (Backup) | |
| Description of Use | Interim | |
| Ownership | Owned | |
| Owner | N/A | |
| Site | N/A | |
| Is this antenna currently shared with any other stations? | No | |
| Is this antenna directional? | No | |
| Is antenna in operating condition? | Yes | |
| Is antenna located on or in close proximity to an antenna farm? | No | |
| Existing Antenna Manufacturer and Type | Class | Full Power |
| Mounting | Side Mount | |
| Antenna position in stack | Not in Stack | |
| Polarization | Horizontal | |
| Type | Slotted Coaxial | |
| Number of Stations Supported | N/A | |
| Number of Panels | N/A | |
| Design power capacity in use | N/A | |
| Lower Limit | N/A | |
| Upper Limit | N/A | |
| Other Antenna Type | N/A | |
| ERP: | 30.0 kW | |
| Manufacturer | ||
| Model | ALV4V7-HSO-9 | |
| Year | 2021 |
| Section | Question | Response |
|---|---|---|
| New Antenna Description | Use | Auxiliary (Backup) |
| Description of Use | Interim | |
| Change Type | Purchase New | |
| Is this a request for upgraded equipment? | No | |
| Ownership | Owned | |
| Owner | N/A | |
| Is antenna shared? | No | |
| Is antenna directional? | No | |
| Will antenna be located on or in close proximity to an antenna farm? | No | |
| New Antenna Manufacturer and Types | Class | Full Power |
| Mounting | 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: | 30.0 kW | |
| Manufacturer | ||
| Model | TLS-V4 | |
| Year | 2021 | |
| Justification for New Antenna | Interim antenna to keep station on the air while main antenna is being replaced and during tower work |
| 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? | 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 |
| Name | Description |
|---|---|
Patch Panel |
Interior line system with patch panel |
| 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 this antenna currently shared with any other stations? | No | |
| Is this antenna directional? | No | |
| Is antenna in operating condition? | Yes | |
| Is antenna located on or in close proximity to an antenna farm? | No | |
| Existing Antenna Manufacturer and Type | Class | Full Power |
| Mounting | 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: | 35.0 kW | |
| Manufacturer | ||
| Model | ATW13V2-HTO-9H | |
| Year | 2021 |
| Section | Question | Response |
|---|---|---|
| New Antenna Description | Use | Primary (Main) |
| Description of Use | N/A | |
| Change Type | Purchase New | |
| Is this a request for upgraded equipment? | No | |
| Ownership | Owned | |
| Owner | N/A | |
| Is antenna shared? | No | |
| Is antenna directional? | No | |
| Will antenna be located on or in close proximity to an antenna farm? | No | |
| New Antenna Manufacturer and Types | Class | Full Power |
| Mounting | Top Mount | |
| Antenna position in stack | Not in Stack | |
| Polarization | Horizontal | |
| Type | Slotted Coaxial | |
| Number of Stations Supported | N/A | |
| Number of Panels/Bays | N/A | |
| Lower Limit | N/A | |
| Upper Limit | N/A | |
| Design power capacity in use | N/A | |
| Other Antenna Type | N/A | |
| ERP: | 30.0 kW | |
| Manufacturer | ||
| Model | THV-12A9-R 03 | |
| Year | 2021 | |
| Justification for New Antenna | Attempt to reuse existing channel 12 batwing antenna resulted in coverage complaints on channel 9. |
| 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 | 3 1/8 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 |
| 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 | Auxiliary (Backup) | |
| Description of Use | Interim | |
| Ownership | Owned | |
| Owner | N/A | |
| Site | N/A | |
| Is this transmission currently shared with any other stations? | No | |
| Is Transmission Line in operating condition? | Yes | |
| Existing Transmission Line Manufacturer and Type | Manufacturer | |
| Type | Flexible Air | |
| Diameter | 1 5/8 inches | |
| Other Diameter | N/A | |
| Segment Length | N/A | |
| Other Segment Length | N/A | |
| Number of parallel runs | 1 | |
| Length | 425 feet per run |
| Section | Question | Response |
|---|---|---|
| New Transmission Line Costs | Use | Auxiliary (Backup) |
| Description of Use | Interim | |
| Change Type | Purchase New | |
| Is this a request for upgraded equipment? | No | |
| Type | Flexible Air | |
| Diameter | 1 5/8 inches | |
| Other Diameter | N/A | |
| Segment Length | N/A | |
| Other Segment Length | N/A | |
| Number of parallel runs | 1 | |
| Length | 425 feet per run | |
| Justification for New Transmission Line | Interim antenna system is required for station to stay on the air while the main antenna is being replaced and during tower work. |
| Section | Question | Response |
|---|---|---|
| Tower Equipment or Rigging Costs Changes | Do you have tower equipment or rigging costs changes? | Yes |
| Section | Question | Response |
|---|---|---|
| Existing Tower Description | Type of change | Modify Existing |
| Tower Use | Primary (Main) | |
| Description of Use | N/A | |
| Ownership | Owned | |
| Is this tower consider Complex? | No | |
| Is this tower currently shared with any other stations? | Yes | |
| One or more FM, AM or TV radio broadcaster(s) | Yes | |
| Others Types of Users | No | |
| Is tower documented for structural analysis? | No | |
| Is tower compliant with Rev G? | No | |
| Existing Tower Structure Registration | Do you have a tower registration number? | Yes |
| ASR Number | 1041045 | |
| Coordinates (NAD83) | Latitude (NAD83) | 34° 40' 00.3" N- |
| Longitude (NAD83) | 088° 45' 05.2" W- | |
| Overall Structure Height | 578.08 feet | |
| Support Structure Height | 499.99 feet | |
| Ground Elevation Above Mean Sea Level (AMSL) | 717.84 feet | |
| Structure Type | TOWER - Free Standing or Guyed Structure | |
| Tower Owner | Mississippi Authority for Educational Television | |
| Date Constructed | 12/15/2004 |
| Facility ID | Call Sign | Service |
|---|---|---|
| 43190 | WMAE-FM | FM |
| 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: | Serious Reinforcements needed |
| Section | Question | Response |
|---|---|---|
| Tower Rigging Costs | Complex Tower | N/A |
| Helicopter Services Required | Are helicopter services required? | No |
| Name | Description |
|---|---|
Clear trees for tower rigging tag line |
Clear trees for tower rigging tag line |
Post-modification tower inspection |
Post-modification tower inspection |
| Section | Question | Response |
|---|---|---|
| Outside Project Management Services | Do you require outside project management services? | Yes |
| Number of Hours | 204 | |
| Explanation | Fewer Project Management "PM" tasks are required & Other Engineering Services "OES" are required, therefore the PM total has been reduced to 20 hrs ($3,000 at $150/hr), & a new OES category has been created & funded with the money removed from PM. | |
| 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 | 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 | Yes | |
| Address transition timing and coordination issues w/ other stations and wireless providers | Yes | |
| RF Field Engineering Services | Comprehensive coverage verification via field study | Yes |
| RF exposure measurements | No | |
| Additional Field Engineering Service | Yes | |
| Number of Days | 13 | |
| 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 |
|---|---|
Other Engineering Services |
Fewer Project Management "PM" tasks are required & Other Engineering Services "OES" are required, therefore the PM total has been reduced to 20 hrs ($3,000 at $150/hr), & a new OES category has been created & funded with the money removed from PM. |
Other Legal Services |
Other Legal Services related to the DTV Repack |
Pre-Bid Meeting |
Pre-Bid Meeting |
| 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 |
| Description | Predetermined Cost Estimate |
Estimated Cost | Estimated Cost Justification | Actual Cost | Actual Cost Justification |
|---|---|---|---|---|---|
| Sub-total | $393,211.81 | $372,623.81 | N/A | $248,323.81 | N/A |
| Total for all systems | $2,457,976.88 | $1,411,913.64 | N/A | $1,177,910.32 | N/A |
| Primary Transmitter LPTV-5000-4000V3 | $393,211.81 | $372,623.81 | $248,323.81 | ||
| Electrical | $115,161.81 | $115,161.81 | See attached / uploaded PDF file titled "TSG TSG-MPB-2 v200511jgv1.pdf" | $115,161.81 | N/A |
| Additional Interior RF System | $75,000.00 | $75,000.00 | N/A | N/A | N/A |
| Standby Exciter and Switch | $25,000.00 | $25,000.00 | N/A | N/A | N/A |
| Transformer 3 phase/480v - 150 KVA | $25,550.00 | $24,300.00 | N/A | N/A | N/A |
| High VHF - Air Cooled Solid State Transmitter 1.1 . 4.4 kW | $152,500.00 | $133,162.00 | See attached / uploaded PDF file titled "Comark 001 v200615jgv1.pdf" | $133,162.00 | N/A |
| Actual Information Description | File Name |
|---|---|
| Electrical | |
| Additional Interior RF System | Information not provided. |
| Standby Exciter and Switch | Information not provided. |
| Transformer 3 phase/480v - 150 KVA | Information not provided. |
| High VHF - Air Cooled Solid State Transmitter 1.1 . 4.4 kW |
| Description | Predetermined Cost Estimate |
Estimated Cost | Estimated Cost Justification | Actual Cost | Actual Cost Justification |
|---|---|---|---|---|---|
| Sub-total | $404,115.68 | $373,035.68 | N/A | $313,163.68 | N/A |
| Total for all systems | $2,457,976.88 | $1,411,913.64 | N/A | $1,177,910.32 | N/A |
| Primary Antenna TAB-12H | $43,330.00 | $43,000.00 | $9,000.00 | ||
| Rigging | $20,000.00 | $20,000.00 | N/A | $0.00 | N/A |
| Sweep test of existing antenna | $6,730.00 | $6,400.00 | N/A | N/A | N/A |
| Elbow complex, single channel, at antenna input, per 3 1/8. feedline (if needed) | $7,600.00 | $7,600.00 | N/A | N/A | N/A |
| Antenna Re-tune | $9,000.00 | $9,000.00 | See attached / uploaded PDF file titled "Precision Comms 0136 v201030jgv1.pdf" | $9,000.00 | N/A |
| Primary Antenna THV-12A9-R 03 | $279,043.84 | $271,443.84 | $264,713.84 | ||
| Sweep test of existing antenna | $6,730.00 | $6,730.00 | N/A | N/A | N/A |
| High VHF - High Power Top Mount One Station horizontally polarized | $264,713.84 | $264,713.84 | See attached / uploaded PDF file titled "TSG WMAE-ANTS-1 v211209jgv1.pdf" | $264,713.84 | N/A |
| Elbow complex, single channel, at antenna input, per 3 1/8. feedline (if needed) | $7,600.00 | $0.00 | Included in cost of antenna. See ERI quote for itemized costs. | N/A | N/A |
| Auxiliary Antenna TLS-V4 | $81,741.84 | $58,591.84 | $39,449.84 | ||
| High VHF - High Power Side Mount One Station horizontally polarized | $39,449.84 | $39,449.84 | See attached / uploaded PDF file titled "TSG WMAE-ANTS-1 v211209jgv1.pdf" | $39,449.84 | N/A |
| Patch Panel | $12,412.00 | $12,412.00 | See ERI Proposal attached | N/A | N/A |
| Side mount brackets for high power antennas (if not included in antenna base cost) | $23,150.00 | $0.00 | Included in cost of antenna. See ERI Quote. | N/A | N/A |
| Sweep test of existing antenna | $6,730.00 | $6,730.00 | N/A | N/A | N/A |
| Actual Information Description | File Name |
|---|---|
| Rigging | Information not provided. |
| Sweep test of existing antenna | Information not provided. |
| Elbow complex, single channel, at antenna input, per 3 1/8. feedline (if needed) | Information not provided. |
| Antenna Re-tune | |
| Sweep test of existing antenna | Information not provided. |
| High VHF - High Power Top Mount One Station horizontally polarized | |
| Elbow complex, single channel, at antenna input, per 3 1/8. feedline (if needed) | Information not provided. |
| High VHF - High Power Side Mount One Station horizontally polarized | |
| Patch Panel | Information not provided. |
| Side mount brackets for high power antennas (if not included in antenna base cost) | Information not provided. |
| Sweep test of existing antenna | Information not provided. |
| Description | Predetermined Cost Estimate |
Estimated Cost | Estimated Cost Justification | Actual Cost | Actual Cost Justification |
|---|---|---|---|---|---|
| Sub-total | $14,025.00 | $7,999.47 | N/A | $7,999.47 | N/A |
| Total for all systems | $2,457,976.88 | $1,411,913.64 | N/A | $1,177,910.32 | N/A |
| Auxiliary Transmission Line | $14,025.00 | $7,999.47 | $7,999.47 | ||
| Flexible Air Transmission Line - dielectric, 1 5/8" | $14,025.00 | $7,999.47 | See attached / uploaded PDF file titled "TSG WMAE-ANTS-1 v211209jgv1.pdf" | $7,999.47 | N/A |
| Actual Information Description | File Name |
|---|---|
| Flexible Air Transmission Line - dielectric, 1 5/8" |
| Description | Predetermined Cost Estimate |
Estimated Cost | Estimated Cost Justification | Actual Cost | Actual Cost Justification |
|---|---|---|---|---|---|
| Sub-total | $1,298,150.00 | $364,829.29 | N/A | $354,919.29 | N/A |
| Total for all systems | $2,457,976.88 | $1,411,913.64 | N/A | $1,177,910.32 | N/A |
| Primary Tower TOWER | $1,298,150.00 | $364,829.29 | $354,919.29 | ||
| Clear trees for tower rigging tag line | $6,850.00 | $6,850.00 | See Change Order 2 in the attached / uploaded PDF file titled "TSG WMAE-ANTS-3 v220426jgv1.pdf" | $6,850.00 | N/A |
| Tall Tower (greater than 500') | $210,500.00 | $105,705.22 | See attached / uploaded PDF file titled "TSG WMAE-ANTS-1 v211209jgv1.pdf" | $105,705.22 | N/A |
| Serious tower reinforcement/modifications | $1,052,000.00 | $237,364.07 | See attached / uploaded PDF file titled "TSG WMAE-ANTS-1 v211209jgv1.pdf" | $237,364.07 | N/A |
| Tower mapping for an undocumented/poorly documented tower and preparation of documentation necessary for tower load study | $26,300.00 | $12,410.00 | See attached ERI quote, including Mapping $7,910.00 Analysis $3,500.00 Certification $1,000.00 | $2,500.00 | N/A |
| Post-modification tower inspection | $2,500.00 | $2,500.00 | See attached / uploaded PDF file titled "TEP post-mod tower inspection v220223jga.pdf" | $2,500.00 | N/A |
| Actual Information Description | File Name |
|---|---|
| Clear trees for tower rigging tag line | |
| Tall Tower (greater than 500') | |
| Serious tower reinforcement/modifications | |
| Tower mapping for an undocumented/poorly documented tower and preparation of documentation necessary for tower load study | |
| Post-modification tower inspection |
| Description | Predetermined Cost Estimate |
Estimated Cost | Estimated Cost Justification | Actual Cost | Actual Cost Justification |
|---|---|---|---|---|---|
| Sub-total | $269,150.96 | $214,651.96 | N/A | $187,411.64 | N/A |
| Total for all systems | $2,457,976.88 | $1,411,913.64 | N/A | $1,177,910.32 | N/A |
| Outside Professional Services | $269,150.96 | $214,651.96 | $187,411.64 | ||
| Other Engineering Services | $83,468.96 | $83,468.96 | KGA-MPB Contract GS# 529-004 + $425 KGA invoice 139-312, and see attached / uploaded PDF files titled "KGA 139-399 v210305jgv1.pdf" and "KGA 139-412 v210506jgv1.pdf" | $83,468.96 | N/A |
| Additional Field Engineering Service, 13 Days | $26,000.00 | $26,000.00 | N/A | $11,805.68 | N/A |
| Comprehensive coverage verification via field study, if needed | $84,200.00 | $53,575.00 | See attached / uploaded PDF file titled "KGA 139-443 v220527jgv1.pdf" | $53,575.00 | N/A |
| Attorney Fees -Prepare and File FCC Form 2100 (main), License to Cover Application | $2,365.00 | $2,250.00 | N/A | $0.00 | N/A |
| Attorney Fees - Prepare and File FCC Form 2100 (main), Construction Permit Application | $5,260.00 | $5,000.00 | N/A | $49.50 | 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 | $2,250.00 | See attached / uploaded PDF files titled "KGA 139-387 v200709jgv1.pdf" and "KGA 139-434 v220322jgv1.pdf" | $2,250.00 | N/A |
| Perform engineering study for new channel assignment and antenna development | $7,360.00 | $2,750.00 | N/A | $2,750.00 | 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 |
| Prepare and or review reimbursement form | $2,630.00 | $11,038.00 | The Estimated Cost includes Form 399 submissions including ongoing Actual Cost invoice prep and submission, and amendments as needed. | $11,038.00 | N/A |
| Project management of the transition | $32,232.00 | $5,100.00 | This component is being used to apply expenses for such tasks as project management and Form 387 Transition Plan Progress Report preparation. | $5,100.00 | N/A |
| Prepare engineering section of FCC Form 2100 (main), Construction Permit Application | $3,155.00 | $3,000.00 | N/A | $2,000.00 | N/A |
| Pre-Bid Meeting | $6,220.00 | $6,220.00 | See attached / uploaded PDF file titled "KGA 139-402 v210315jgv1.pdf" | $6,220.00 | N/A |
| Other Legal Services | $10,000.00 | $10,000.00 | N/A | $7,654.50 | N/A |
| Actual Information Description | File Name |
|---|---|
| Other Engineering Services | |
| Additional Field Engineering Service, 13 Days | |
| Comprehensive coverage verification via field study, if needed | |
| Attorney Fees -Prepare and File FCC Form 2100 (main), License to Cover Application | Information not provided. |
| Attorney Fees - Prepare and File FCC Form 2100 (main), Construction Permit Application | |
| Prepare request for Special Temporary Authorization | |
| Prepare engineering section of FCC Form 2100 (main), License to Cover 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 | |
| Prepare engineering section of FCC Form 2100 (main), Construction Permit Application | |
| Pre-Bid Meeting | |
| Other Legal Services |
| Description | Predetermined Cost Estimate |
Estimated Cost | Estimated Cost Justification | Actual Cost | Actual Cost Justification |
|---|---|---|---|---|---|
| Sub-total | $79,323.43 | $78,773.43 | N/A | $66,092.43 | N/A |
| Total for all systems | $2,457,976.88 | $1,411,913.64 | N/A | $1,177,910.32 | N/A |
| Other Expenses | $79,323.43 | $78,773.43 | $66,092.43 | ||
| MVPD Notification of Channel Change | $2,965.00 | $2,965.00 | N/A | $2,965.00 | N/A |
| DTV Medical Facility Notification | $11,550.00 | $11,000.00 | N/A | $3,319.00 | N/A |
| Disposal Costs (for equipment and other waste, net of any salvage value) | $36,298.15 | $36,298.15 | See attached / uploaded PDF files titled "Comark 001 v200615jgv1.pdf" and "TSG WMAE-ANTS-1 v211209jgv1.pdf" | $36,298.15 | N/A |
| Equipment Delivery and Handling Charges | $23,510.28 | $23,510.28 | See attached / uploaded PDF files titled "Comark 001 v200615jgv1.pdf", "Comark 003 v210318jgv2 reduced size.pdf" and "TSG WMAE-ANTS-1 v211209jgv1.pdf" | $23,510.28 | N/A |
| Equipment Storage | $5,000.00 | $5,000.00 | N/A | N/A | N/A |
| Develop and air announcement of upcoming channel change | $0.00 | $0.00 | N/A | N/A | N/A |
| Actual Information Description | File Name |
|---|---|
| MVPD Notification of Channel Change | |
| DTV Medical Facility Notification | |
| Disposal Costs (for equipment and other waste, net of any salvage value) | |
| Equipment Delivery and Handling Charges | |
| Equipment Storage | Information not provided. |
| Develop and air announcement of upcoming channel change | Information not provided. |
| Predetermined Cost Estimate |
Estimated Cost | Actual Cost | |
|---|---|---|---|
| Total for all systems | $2,457,976.88 | $1,411,913.64 | $1,177,910.32 |
| Question | Response |
|---|---|
| The facility has ceased operating on its pre-auction channel. | Yes |
| Construction of final facilities or all necessary modifications are complete. | Yes |
| 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. | Yes |
| 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. | Jeffrey C Gehman Engineering Associate 09/06/2022 |
| Section | Question | Response |
|---|---|---|
| Submission of Final Allocation or Accounting Information 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. | Jeffrey C Gehman Engineering Associate 09/06/2022 |
