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:
4354
Service:
DTV
Call Sign:
WPCT
Channel:
33 (UHF)
File Number:
0000027973
FRN:
0004941621
Date Submitted:
01/18/2019

Applicant Information

Back to Top

Applicant Name, Type, and Contact Information

Applicant Address Phone Email Applicant Type

BEACH TV PROPERTIES, INC.

Doing Business As: BEACH TV PROPERTIES, INC.

Byron J. Colley, Jr.

8317 Front Beach Road

Suite 23

PANAMA CITY BEACH, FL 32407

United States

+1 (850) 234-2773 jud.colley@tripsmarter.com Corporation

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 PLEASE SEE 08152017 PROJECT SUMMARY PDF WITH ATTACHED STRUCTURAL ANALYSIS AND MAJOR PROJECT COSTS DOCUMENTATION

Transmitters

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

Primary Transmitter

Back to Top

Add 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 AT72-1KO
Year 2014
Type Solid State
Solid State Cooling Air Cooled
Solid State Power Capacity 1 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? No
Manufacturer
Model TMx9
Transmitter Type Solid State
Solid State Cooling Air Cooled
Solid State Power capacity 1.2 kW
Justification for New Transmitter Needed for the transition.

Primary 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 Yes
Description 120/240
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 250.0 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

Primary Transmitter

Back to Top

Other Transmitter Cost Not Listed

Information not provided.

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: 132.0 kW
Manufacturer
Model SWLP24D/46
Year 1995

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? No
Ownership Owned
Owner N/A
Is antenna shared? No
Is antenna directional? Yes
Will antenna be located on or in close proximity to an antenna farm? No
New Antenna Manufacturer and Types Class Full Power
Mounting Side Mount
Antenna position in stack Not in Stack
Polarization 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: 101.0 kW
Manufacturer
Model ATC BCH320D 33
Year 2017
Justification for New Antenna Old antenna cannot be retuned. Station understands that it will be reimbursed only for the cost of a horizontal polarization antenna. Please see Exhibit for further explanation and cost justification.

Primary Antenna

Back to Top

Other Antenna Costs

Section Question Response
Combiner for Shared Antenna Do you need a Combiner for a Shared Antenna? No
Type
Number of channels supported N/A
Frequencies of channels supported N/A
Frequency N/A
Do you need a combiner output splitter/switcher for dual feed lines? N/A
Elbow Complex Do you require the separate purchase of the Elbow Complex? No
Broadband or Single Channel? N/A
Feed Line Size N/A
Side Mount Brackets Do you require the separate purchase of side mount brackets for a high power antenna? No
Pattern Scatter Analysis Do you require separate purchase of pattern scatter analysis for a side mount high or medium power antenna? No
Sweep Test Do you require the sweep testing of transmission line and antenna? Yes

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 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 205 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 Flexible Air
Diameter 3 inches
Other Diameter N/A
Segment Length N/A
Other Segment Length N/A
Number of parallel runs 1
Length 225 feet per run
Justification for New Transmission Line Need new transmission line for new tower and antenna.

Primary Transmission Line

Back to Top

Other Transmission Line Expenses Not Listed

Information not provided.

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 Construct New
Tower Use Primary (Main)
Description of Use N/A
Ownership Owned
Is this tower consider Complex? No
Is this tower currently shared with any other stations? Yes
One or more FM, AM or TV radio broadcaster(s) Yes
Others Types of Users No
Is tower documented for structural analysis? Yes
Is tower compliant with Rev G? No
Existing Tower Structure Registration Do you have a tower registration number? No
ASR Number
Coordinates (NAD83) Latitude (NAD83) 30° 10' 53.4" N-
Longitude (NAD83) 085° 46' 48.0" W-
Overall Structure Height 170.00 feet
Support Structure Height 165.00 feet
Ground Elevation Above Mean Sea Level (AMSL) 5.00 feet
Structure Type TOWER - Free Standing or Guyed Structure
Tower Owner Beach TV Properties, Inc.
Date Constructed 07/07/1996

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
4351 WPFN-CD DTV

Primary Tower

Back to Top

Tower Construction Costs

Section Question Response
Construct New Tower Use Primary (Main)
Description of Use N/A
Is this a request for upgraded equipment? No
Height 250.00 feet
Justification for New Tower Old tower will not support new antennas.

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

Name Description

Remove Old Tower

Remove old tower.

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 995
Explanation Entity can not provide the required supervision and coordination required for this extensive project which involves local approvals, tower construction and demolition and new shelter with services.
Outside RF consulting Engineering Services Perform engineering study for new channel assignment and antenna development Yes
Prepare engineering section of Form FCC Construction Permit Application Yes
For Auxiliary Facility No
For Main Facility Yes
Prepare engineering section of Form FCC License to Cover Application Yes
For Auxiliary Facility No
For Main Facility Yes
Prepare request for Special Temporary Authority No
Quantity N/A
Do you have Distributed Transmission System engineering services? N/A
Critical Facility N/A
Terrain-Shielded Facility N/A
Attorney and Other Outside Consulting Services Prepare and file Form FCC Construction Permit Application Yes
For Auxiliary Facility No
For Main Facility Yes
Prepare and file Form FCC License to Cover Application Yes
For Auxiliary Facility No
For Main Facility Yes
Prepare request for Special Temporary Authority No
Quantity N/A
NEPA Section 106 environmental review Yes
Environmental Assessment Yes
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 Yes
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

Thomaston Broadcasting

Assist with 399 filing 14 hrs. x $40/hr. $560.00

Thomaston Broadcasting

WPCT 400 hrs. x $40/hr. $16,000 see quote

Thomaston Broadcasting

Transmitter installs. 48 hrs. x $40/hr. $1,920.

Thomaston Broadcasting

Assist KM ENGR. on tower analysis 12 hrs x $40/hr. $480.00

Thomaston Broadcasting

MVPD 4 locations 8 hrs each. 32 hrs x $40/hr. $1,280.

Thomaston Broadcasting

TQuotes for towers, site development, antennas, transmission line, and building. Planning application and electrical services. 97 hrs. x $40/hr. $3,880.00

KM Consulting

Structural analysis of existing tower

Other Expenses

Back to Top
Section Question Response
AM Pattern Disturbance Is an Impact Study needed? Yes
Is Remediation needed? Yes
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 Yes
FCC Construction Permit Minor Change No
FCC License to Cover Application Yes
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

Name Description

Mask Filter

Rhode & Swartz UT6E7F-1.5K

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 $164,500.00 $108,157.71 N/A $95,415.45 N/A
Total for all systems $1,134,140.98 $784,479.19 N/A $510,772.57 N/A
Primary Transmitter TMx9 $164,500.00 $108,157.71 $95,415.45
Other Electrical Service: 120/240 $3,500.00 $3,500.00 N/A N/A N/A
Other -- Building Addition Size: 250.0 $35,000.00 $35,000.00 N/A $31,480.00 N/A
UHF - Air Cooled Solid State Transmitter 1 - 2.5 kW $126,000.00 $69,657.71 N/A $63,935.45 N/A

Components

Actual Information Description File Name
Other Electrical Service: 120/240 Information not provided.
Other -- Building Addition Size: 250.0

Component Description:
Used CSI Concrete 10X20 Shelter, Serial #E3588
Amount:
$15,740.00

Component Description:
Used CSI Concrete 10x20 Shelter, Serial # E3588
Amount:
$15,740.00
UHF - Air Cooled Solid State Transmitter 1 - 2.5 kW

Component Description:
Work on installing WPCT transmitter by Wade Thomaston
Amount:
$1,920.00

Component Description:
Transmitter and mask filter
Amount:
$21,614.97

Component Description:
1/3 Due before shipping. See Gates Air quote GA-0021737.
Amount:
$22,943.40

Component Description:
1/3 down payment. Tax and freight not included in invoice amount. See Gates Air quote GA-0021737.
Amount:
$20,200.24

Component Description:
1/3 payment prior to shipment
Amount:
$20,200.24

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 $185,530.00 $53,425.00 N/A $40,425.50 N/A
Total for all systems $1,134,140.98 $784,479.19 N/A $510,772.57 N/A
Primary Antenna ATC BCH320D 33 $185,530.00 $53,425.00 $40,425.50
Sweep test of existing antenna $6,730.00 $6,400.00 N/A $1,260.00 N/A
UHF - Lower Power Side Mount, One station antenna - medium power (50-200 kW), horizontally polarized $89,400.00 $31,350.00 N/A $23,490.50 N/A
UHF - Lower Power Side Mount, One station antenna - medium power (50-200 kW), horizontally polarized $89,400.00 $15,675.00 ***System Notice: Estimate adjusted and locked because line has been superseded.***The remaining cost on the antenna. This is a continuation of the other antenna cost line item. $15,675.00 N/A

Components

Actual Information Description File Name
Sweep test of existing antenna

Component Description:
Swept transmission line and antenna system
Amount:
$1,260.00

Component Description:
1/2 down with order, see Alive quote #2252017-3.
Amount:
$3,500.00
UHF - Lower Power Side Mount, One station antenna - medium power (50-200 kW), horizontally polarized

Component Description:
Mounts - for 12" Pole
Amount:
$6,315.50

Component Description:
ATC-BCH320D-33
Amount:
$17,175.00
UHF - Lower Power Side Mount, One station antenna - medium power (50-200 kW), horizontally polarized

Component Description:
Antenna - ATBCH320D-33; FUll Randome Pressurized Antenna, Standard Mount included
Amount:
$15,675.00

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 $13,275.00 $15,393.00 N/A $15,393.00 N/A
Total for all systems $1,134,140.98 $784,479.19 N/A $510,772.57 N/A
Primary Transmission Line $13,275.00 $15,393.00 $15,393.00
Flexible Air Transmission Line - dielectric, 3" $13,275.00 $15,393.00 invoice $15,393.00 N/A

Components

Actual Information Description File Name
Flexible Air Transmission Line - dielectric, 3"

Component Description:
TX Line System: 235 feet of HJ8-50B 3" Aire Cable Terminated w/ 3" EIA Flanges. Adapters to 7/8 EIA Gas Barrier w/ Inner Anchor
Amount:
$8,719.00

Component Description:
TX Line System - 235 feet of HJ8-50B 3" Aire Cable with 3" EIA Flanges, Adapters to 7/8 EIA Gas Barrier w/ Inner-Anchor
Amount:
$6,674.00

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 $404,178.00 $319,978.00 N/A $294,171.01 N/A
Total for all systems $1,134,140.98 $784,479.19 N/A $510,772.57 N/A
Primary Tower $404,178.00 $319,978.00 $294,171.01
Remove Old Tower $26,000.00 $26,000.00 N/A $288.00 N/A
Short Tower (less than 500') $84,200.00 $0.00 N/A N/A N/A
New tower $293,978.00 $293,978.00 The new tower has to meet hurricane wind loads in our coastal area. See KM Engineering budget in PDF attachment. With tax cost is $293,978.00 $293,883.01 N/A
Primary Tower TOWER $0.00 $0.00 $0.00

Components

Actual Information Description File Name
Remove Old Tower

Component Description:
Community Dev. Dept tower removal bond.
Amount:
$288.00
Short Tower (less than 500') Information not provided.
New tower

Component Description:
Site Visit, Construction Observation-Principal Engineer
Amount:
$12,752.98

Component Description:
Remaining 50% balance due for the construction of a structural slab
Amount:
$3,743.40

Component Description:
50% Deposit for the construction of a new structural slab
Amount:
$3,743.40

Component Description:
210' SS Foundation Installations
Amount:
$92,900.00

Component Description:
Installation of a 210' Tower with Platform
Amount:
$58,500.00

Component Description:
Certification Letter (Sign & Seal) - Fall Zone Letter (Part of Conditional Use Permit)
Amount:
$450.50

Component Description:
Geotechnical Exploration
Amount:
$3,500.00

Component Description:
Tower construction; 1/3 products received
Amount:
$48,616.75

Component Description:
Model tower to review
Amount:
$751.00

Component Description:
New Tower Inspection (3rd Party Inspection Climb)
Amount:
$2,600.00

Component Description:
210' SSMW W/ 40' POLE, XPO 665-815850 4/18/18, Besl Transfer (2lds) 8/10/18
Amount:
$66,324.98

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 $254,232.98 $185,100.48 N/A $63,067.61 N/A
Total for all systems $1,134,140.98 $784,479.19 N/A $510,772.57 N/A
Outside Professional Services $254,232.98 $185,100.48 $63,067.61
KM Consulting $12,752.98 $12,752.98 Structural analysis of existing tower, analysis showed that the tower needed to be replaced. KM Consulting invoice 110641. $12,896.46 Please see invoices COMB WPCT KM Consulting 110445 and WPCT KM Consulting 110444
RF Exposure Measurements $21,050.00 $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 $0.00 N/A
Prepare engineering section of FCC Form 2100 (main), Construction Permit Application $3,155.00 $3,000.00 N/A $2,480.00 WPCT 008428 WPCT 008498
Perform engineering study for new channel assignment and antenna development $7,360.00 $5,000.00 N/A $850.00 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
Attorney Fees - Prepare and File FCC Form 2100 (main), Construction Permit Application $5,260.00 $5,000.00 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
ASR modification (prepare FCC Form 854) $2,105.00 $2,000.00 N/A $0.00 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 $832.50 N/A
Prepare and or review reimbursement form $2,630.00 $8,897.50 N/A $2,097.50 N/A
Thomaston Broadcasting $17,200.00 $17,200.00 N/A $11,280.00 N/A
NEPA Section 106 environmental review, if needed $6,310.00 $6,000.00 N/A $1,085.00 N/A
Environmental Assessment, if triggered by NEPA Section 106 review or for certain structures over 450 feet $10,520.00 $10,000.00 N/A $5,950.00 N/A
Project management of the transition $157,210.00 $102,000.00 N/A $25,596.15 N/A

Components

Actual Information Description File Name
KM Consulting

Component Description:
Site visit for Principal Engineer
Amount:
$8,851.46

Component Description:
Construction drawings and project coordination
Amount:
$4,045.00
RF Exposure Measurements Information not provided.
Prepare engineering section of FCC Form 2100 (main), License to Cover Application Information not provided.
Prepare engineering section of FCC Form 2100 (main), Construction Permit Application

Component Description:
Replication filing - review antenna and system date to be specified in app for CP. Engineering for app.
Amount:
$1,480.00

Component Description:
FCC Minor change app for CP
Amount:
$1,000.00

Component Description:
RF Eng - Construction Permit Application (Main) Communications Technologies 8498
Amount:
$971.25
Perform engineering study for new channel assignment and antenna development

Component Description:
Tower Drawings
Amount:
$850.00

Component Description:
Site visit, structural analysis.
Amount:
$2,450.00

Component Description:
Prepare transition and development costs.
Amount:
$1,360.00
Address transition timing and coordination issues w/ other stations and wireless Information not provided.
Attorney Fees - Prepare and File FCC Form 2100 (main), Construction Permit Application Information not provided.
Attorney Fees -Prepare and File FCC Form 2100 (main), License to Cover Application Information not provided.
ASR modification (prepare FCC Form 854) Information not provided.
FAA consultant, including cost of preparing FAA Form 7460 (Notice of Proposed Construction), if needed for height increase

Component Description:
determine all pertinent parameters fro complete FAA filing. Prepare FAA 7460-1 Application.
Amount:
$832.50
Prepare and or review reimbursement form

Component Description:
Further coordination with structural engineers and client regarding refinement of 399 app form.
Amount:
$971.25

Component Description:
Completion of 399 forms;
Amount:
$320.00

Component Description:
Prepare and Review Reimbursement Form
Amount:
$20.00

Component Description:
FCC Form 399 review, discussion and research
Amount:
$786.25
Thomaston Broadcasting

Component Description:
WPCT Transmitter work
Amount:
$1,720.00

Component Description:
WPCT-590-Contract Labor
Amount:
$4,120.00

Component Description:
Contract Labor
Amount:
$4,000.00

Component Description:
WPCT building foundation work with contractor.
Amount:
$1,440.00
NEPA Section 106 environmental review, if needed

Component Description:
Environmental services / Archaeological Site Documentation
Amount:
$1,085.00
Environmental Assessment, if triggered by NEPA Section 106 review or for certain structures over 450 feet

Component Description:
Outside Professional Services - Structural Analysis of Existing Tower
Amount:
$2,450.00

Component Description:
Environmental services / WPCT - FCC 620/Section 106 Document
Amount:
$2,500.00

Component Description:
FCC NEPA Checklist/flood zones
Amount:
$1,000.00
Project management of the transition

Component Description:
Review initial FCC notification. Email time with client reviewing the FCC filing process.
Amount:
$337.50

Component Description:
Project Management
Amount:
$2,056.70

Component Description:
Project Management
Amount:
$2,289.30

Component Description:
Project management
Amount:
$2,400.75

Component Description:
Project Management
Amount:
$2,540.90

Component Description:
Project Management
Amount:
$4,143.35

Component Description:
FCC 387 Form Prep.
Amount:
$175.00

Component Description:
Project Management
Amount:
$3,102.20

Component Description:
Project Management
Amount:
$2,607.75

Component Description:
Prepare transition cost, develop costs
Amount:
$1,360.20

Component Description:
Work assisting transition.
Amount:
$4,920.00

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 $112,425.00 $102,425.00 N/A $2,300.00 N/A
Total for all systems $1,134,140.98 $784,479.19 N/A $510,772.57 N/A
Other Expenses $112,425.00 $102,425.00 $2,300.00
Mask Filter $4,100.00 $4,100.00 N/A N/A N/A
MVPD Notification of Channel Change $2,500.00 $2,500.00 N/A N/A N/A
Equipment Delivery and Handling Charges $15,000.00 $15,000.00 N/A N/A N/A
Disposal Costs (for equipment and other waste, net of any salvage value) $30,000.00 $30,000.00 N/A N/A N/A
BLM or NFS Coordination $2,500.00 $2,500.00 N/A N/A N/A
Non-zoning permits $5,000.00 $5,000.00 N/A $2,300.00 N/A
Local Zoning $5,000.00 $5,000.00 N/A $0.00 N/A
FCC Filing Fees - Form 2100 license to cover application $335.00 $325.00 N/A N/A N/A
DTV Medical Facility Notification $11,550.00 $11,000.00 N/A N/A N/A
AM Pattern Disturbance -- Impact study $7,890.00 $7,500.00 N/A N/A N/A
AM Pattern Disturbance -- Remedy $21,050.00 $12,000.00 N/A N/A N/A
Equipment Storage $5,000.00 $5,000.00 N/A $0.00 N/A
Develop and air announcement of upcoming channel change $2,500.00 $2,500.00 N/A N/A N/A

Components

Actual Information Description File Name
Mask Filter Information not provided.
MVPD Notification of Channel Change Information not provided.
Equipment Delivery and Handling Charges Information not provided.
Disposal Costs (for equipment and other waste, net of any salvage value) Information not provided.
BLM or NFS Coordination Information not provided.
Non-zoning permits

Component Description:
Survey tower site and set boundaries.
Amount:
$2,300.00
Local Zoning Information not provided.
FCC Filing Fees - Form 2100 license to cover application Information not provided.
DTV Medical Facility Notification Information not provided.
AM Pattern Disturbance -- Impact study Information not provided.
AM Pattern Disturbance -- Remedy Information not provided.
Equipment Storage

Component Description:
Storage for equipment
Amount:
$2,219.40
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 $1,134,140.98 $784,479.19 $510,772.57

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.

Jud Colley

Owner


01/18/2019

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.

Jud Colley

Owner


01/18/2019

Attachments

Back to Top