Applicant | Address | Phone | Applicant Type | |
---|---|---|---|---|
HOLSTON VALLEY BROADCASTING CORPORATION Doing Business As: HOLSTON VALLEY BROADCASTING CORPORATION |
Nathan D. Widener 222 COMMERCE STREET KINGSPORT, TN 37660 United States |
+1 (423) 723-6134 | davidw@wtfm.com | Corporation |
Applicant | Address | Phone | |
---|---|---|---|
[Confidential] |
|
|
|
Applicant | Address | Phone | |
---|---|---|---|
The Preparer is same as the reimbursement contact. |
|
|
|
Question | Response |
---|---|
Will the station be sharing equipment with another broadcast television station or stations (e.g., a shared antenna, co-location on a tower, use of the same transmitter room, multiple transmitters feeding a combiner, etc.)? If yes, enter the facility ID's of the other stations and click 'prefill' to download those stations' licensing information. | Yes |
Briefly describe transition plan | To keep our current channels on the air while we build our new assigned channels we will have to remove the old 65.5 foot UHF analog antenna replacing it with a 65.5 pole to have room for the new antennas for channel 16 & 36, since our tower is full. |
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? | Yes | |
Is this transmitter currently in operating condition? | Yes | |
Existing Transmitter Manufacturer and Type | Manufacturer | |
Model | TAU 2-5K00AA | |
Year | 2003 | |
Type | Solid State | |
Solid State Cooling | Air Cooled | |
Solid State Power Capacity | 4 kW |
Facility ID | Call Sign |
---|---|
77677 | WAPK-CD |
Section | Question | Response |
---|---|---|
New Transmitter | Use | Primary (Main) |
Change Type | Purchase New | |
Is this a request for upgraded equipment? | No | |
Manufacturer | ||
Model | EC708HP-BB | |
Transmitter Type | Solid State | |
Solid State Cooling | Air Cooled | |
Solid State Power capacity | 7 kW | |
Justification for New Transmitter | We need to keep our existing channel 27 operation on the air while we build our new channel 32 facility. Our existing transmitter will not produce the power needed to feed our new channel 32 antenna system. It will only produce 4kW of digital power. |
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 |
Name | Description |
---|---|
Remote Control Upgrade |
Upgrade Burk remote control to be compatible with new Comark transmitter |
Section | Question | Response |
---|---|---|
Antenna Related Expenses | Do you have antenna related expenses? | Yes |
Section | Question | Response |
---|---|---|
Existing Antenna Description | Type of change | Purchase New |
Antenna Use | Auxiliary (Backup) | |
Description of Use | Emergency backup low power Antenna | |
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? | Yes | |
Existing Antenna Manufacturer and Type | Class | Full Power |
Mounting | Side Mount | |
Antenna position in stack | Middle | |
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 | Para-slot | |
ERP: | 13.8 kW | |
Manufacturer | ||
Model | SCA-SL8CH27 | |
Year | 2000 |
Section | Question | Response |
---|---|---|
New Antenna Description | Use | Auxiliary (Backup) |
Description of Use | Emergency low power backup antenna | |
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 | Bottom | |
Polarization | Circular | |
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: | 13.8 kW | |
Manufacturer | ||
Model | SCA-SL8CH32 | |
Year | 2017 | |
Justification for New Antenna | It is a channel specific antenna and our current emergency backup antenna will not work on our new assigned channel, |
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 |
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? | Yes | |
Is antenna in operating condition? | Yes | |
Is antenna located on or in close proximity to an antenna farm? | Yes | |
Existing Antenna Manufacturer and Type | Class | Full Power |
Mounting | Side Mount | |
Antenna position in stack | Middle | |
Polarization | Horizontal | |
Type | Broadband Panel | |
Number of Stations Supported | 1 | |
Number of Panels | 16 | |
Design power capacity in use | 100.0 % | |
Lower Limit | 548.00 MHz | |
Upper Limit | 554.00 MHz | |
Other Antenna Type | N/A | |
ERP: | 200.0 kW | |
Manufacturer | ||
Model | TLP-16E | |
Year | 2005 |
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? | Yes | |
New Antenna Manufacturer and Types | Class | Full Power |
Mounting | Side Mount | |
Antenna position in stack | Top | |
Polarization | Horizontal | |
Type | Broadband Panel | |
Number of Stations Supported | 1 | |
Number of Panels/Bays | 16 | |
Lower Limit | 578.00 MHz | |
Upper Limit | 584.00 MHz | |
Design power capacity in use | 100.0 % | |
Other Antenna Type | N/A | |
ERP: | 222.0 kW | |
Manufacturer | ||
Model | TLP-16E | |
Year | 2017 | |
Justification for New Antenna | Our new assigned channel is 32. We need a new antenna because our existing antenna is not multiple channel, plus we need to keep channel 27 on the air while we build channel 32. |
Section | Question | Response |
---|---|---|
Combiner for Shared Antenna | Do you need a Combiner for a Shared Antenna? | No |
Type | ||
Number of channels supported | N/A | |
Frequencies of channels supported | N/A | |
Frequency | N/A | |
Do you need a combiner output splitter/switcher for dual feed lines? | N/A | |
Elbow Complex | Do you require the separate purchase of the Elbow Complex? | No |
Broadband or Single Channel? | N/A | |
Feed Line Size | N/A | |
Side Mount Brackets | Do you require the separate purchase of side mount brackets for a high power antenna? | Yes |
Pattern Scatter Analysis | Do you require separate purchase of pattern scatter analysis for a side mount high or medium power antenna? | No |
Sweep Test | Do you require the sweep testing of transmission line and antenna? | Yes |
Section | Question | Response |
---|---|---|
Transmission Line Related Expenses | Do you have transmission line related expenses? | Yes |
Section | Question | Response |
---|---|---|
Existing Transmission Line Description | Type of change | Utilize Existing |
Use | Auxiliary (Backup) | |
Description of Use | Backup | |
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 | Unknown |
Type | Flexible Foam | |
Diameter | 1 5/8 inches | |
Other Diameter | N/A | |
Segment Length | N/A | |
Other Segment Length | N/A | |
Number of parallel runs | 1 | |
Length | 158 feet per run |
Section | Question | Response |
---|---|---|
Existing Transmission Line Description | Type of change | Purchase New |
Use | Primary (Main) | |
Description of Use | N/A | |
Ownership | Owned | |
Owner | N/A | |
Site | N/A | |
Is the existing transmission line shared with another station or stations? | No | |
Is Transmission Line in operating condition? | Yes | |
Existing Transmission Line Manufacturer and Type | Manufacturer | |
Type | Flexible Air | |
Diameter | 3 inches | |
Other Diameter | N/A | |
Segment Length | N/A | |
Other Segment Length | N/A | |
Number of parallel runs | 1 | |
Length | 150 feet per run |
Section | Question | Response |
---|---|---|
New Transmission Line Costs | Use | Primary (Main) |
Description of Use | N/A | |
Change Type | Purchase New | |
Is this a request for upgraded equipment? | No | |
Type | Flexible Air | |
Diameter | 3 inches | |
Other Diameter | N/A | |
Segment Length | N/A | |
Other Segment Length | N/A | |
Number of parallel runs | 1 | |
Length | 250 feet per run | |
Justification for New Transmission Line | We need a new antenna installed and operating while our existing station is on the air. The mounting position of the new antenna and the proximity of the new transmitter requires additional length of transmission line. |
Section | Question | Response |
---|---|---|
New Transmission Line Costs | Use | Interim |
Description of Use | N/A | |
Change Type | Purchase New | |
Type | Flexible Air | |
Diameter | 3 inches | |
Segment Length | N/A | |
Other Segment Length | ||
Number of parallel runs | 1 | |
Length | 275 feet per run | |
Justification for New Transmission Line | Needed for interim operation on pre-transition channel on nearby rental tower using existing primary antenna |
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? | Terrain Constrained | |
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 | Yes | |
Is tower documented for structural analysis? | Yes | |
Is tower compliant with Rev G? | Unknown | |
Existing Tower Structure Registration | Do you have a tower registration number? | Yes |
ASR Number | 1054538 | |
Coordinates (NAD83) | Latitude (NAD83) | 36° 25' 53.0" N- |
Longitude (NAD83) | 082° 08' 15.0" W- | |
Overall Structure Height | 225.72 feet | |
Support Structure Height | 169.29 feet | |
Ground Elevation Above Mean Sea Level (AMSL) | 4172.85 feet | |
Structure Type | TOWER - Free Standing or Guyed Structure | |
Tower Owner | HOLSTON VALLEY BROADCASTING CORPORATION | |
Date Constructed | 10/01/1994 |
Facility ID | Call Sign | Service |
---|---|---|
27490 | WOPI-CD | DTV |
77677 | WAPK-CD | DTV |
27489 | WTFM | FM |
Users |
---|
950 mhz STL |
7 ghz transmit |
FM Translator |
FM translator |
7ghz receive |
2 ghz receive |
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: | Serious Reinforcements needed |
Section | Question | Response |
---|---|---|
Tower Rigging Costs | Complex Tower | Terrain constrained |
Helicopter Services Required | Are helicopter services required? | Yes |
Name | Description |
---|---|
Additional foundation work due to rock |
Additional foundation work due to rock |
Credit for reduced scope |
Credit for reduced scope |
Additional antenna and line installation-removal |
Additional antenna and line installation-removal |
Section | Question | Response |
---|---|---|
Construct New Tower | Use | Interim |
Description of Use | N/A | |
Height | 228.00 feet | |
Justification for New Tower | Rental for 7 months |
Section | Question | Response |
---|---|---|
Tower Rigging Costs | Complex Tower | Terrain constrained |
Helicopter Services Required | Are helicopter services required? | No |
Name | Description |
---|---|
Interim Tower Analysis |
Structural analysis for use of existing tower owned by WJHL-TV for a period of 7 months while licensee's tower is modified. |
Tower Lease |
Rent for Interim operation of WKPT-TV |
Section | Question | Response |
---|---|---|
Outside Project Management Services | Do you require outside project management services? | Yes |
Number of Hours | 8 | |
Explanation | We have received a quote from Stainless, Inc. of Cedar Hill, Texas for a package including (a) the tower engineering study; (b) replacing the top 65 feet of the tower; (c) tower rigging; and (d) remove replace existing antennas and transmission lines | |
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 | 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 | No | |
RF Field Engineering Services | Comprehensive coverage verification via field study | No |
RF exposure measurements | No | |
Additional Field Engineering Service | No | |
Number of Days | N/A | |
Justification | N/A |
Name | Description |
---|---|
Other Engineering Services |
Engineering services not included in any other 399 section |
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? | No | |
Does this relocation require the Development and Airing of an Announcement regarding an upcoming channel change? | Yes | |
Does this relocation require MVPD Notification of a Channel Change? | Yes |
Name | Description |
---|---|
Electrical |
Electrical |
FCC License to Cover Filing Fee |
FCC License to Cover Filing Fee |
Description | Predetermined Cost Estimate |
Estimated Cost | Estimated Cost Justification | Actual Cost | Actual Cost Justification |
---|---|---|---|---|---|
Sub-total | $477,820.15 | $467,943.37 | N/A | $241,730.19 | N/A |
Total for all systems | $2,793,839.64 | $1,117,637.49 | N/A | $679,235.59 | N/A |
Primary Transmitter EC708HP-BB | $477,820.15 | $467,943.37 | $241,730.19 | ||
Remote Control Upgrade | $3,201.03 | $3,201.03 | 50 percent split with WAPK for Burk remote control upgrade. Increased to include shipping. See Invoice 10288-1. | $3,201.02 | x |
UHF - Air Cooled Solid State Transmitter 7 kW | $238,119.12 | $238,119.12 | See WKPT Transmitter Quote EC708HP-BB. Also see WKPT TRANSMITTER JUSTIFICATION. | $11,905.95 | N/A |
UHF - Air Cooled Solid State Transmitter 4 - 6 kW | $236,500.00 | $226,623.22 | ***System Notice: Estimate adjusted and locked because line has been superseded.***New quote from Comark for one step up based on headroom greater than 10 percent, Includes Sales Tax | $226,623.22 | Sales Tax was added after the quote was accepted. |
Actual Information Description | File Name |
---|---|
Remote Control Upgrade | |
UHF - Air Cooled Solid State Transmitter 7 kW | |
UHF - Air Cooled Solid State Transmitter 4 - 6 kW |
Description | Predetermined Cost Estimate |
Estimated Cost | Estimated Cost Justification | Actual Cost | Actual Cost Justification |
---|---|---|---|---|---|
Sub-total | $231,469.81 | $48,631.81 | N/A | $42,231.81 | N/A |
Total for all systems | $2,793,839.64 | $1,117,637.49 | N/A | $679,235.59 | N/A |
Primary Antenna TLP-16E | $219,380.00 | $36,872.00 | $36,872.00 | ||
Side mount brackets for high power antennas (if not included in antenna base cost) | $23,150.00 | $9,180.00 | Dielectric quote | $9,180.00 | N/A |
Sweep test of existing antenna | $6,730.00 | $6,400.00 | N/A | $6,400.00 | N/A |
UHF - Lower Power Side Mount, One station - 200-500 kW, horizontally polarized | $189,500.00 | $21,292.00 | Dielectric quote | $21,292.00 | N/A |
Auxiliary Antenna SCA-SL8CH32 | $12,089.81 | $11,759.81 | $5,359.81 | ||
UHF - High Power, Side Mount, basic slot antenna, 14 kW input, elliptically or circularly polarized | $5,359.81 | $5,359.81 | We currently have an emergency backup antenna and they are channel specific so we will need one for our new assigned channel 32. Katrein Scala SL8 quote | $5,359.81 | N/A |
Sweep test of existing antenna | $6,730.00 | $6,400.00 | N/A | N/A | N/A |
Actual Information Description | File Name |
---|---|
Side mount brackets for high power antennas (if not included in antenna base cost) | |
Sweep test of existing antenna | |
UHF - Lower Power Side Mount, One station - 200-500 kW, horizontally polarized | |
UHF - High Power, Side Mount, basic slot antenna, 14 kW input, elliptically or circularly polarized | |
Sweep test of existing antenna | Information not provided. |
Description | Predetermined Cost Estimate |
Estimated Cost | Estimated Cost Justification | Actual Cost | Actual Cost Justification |
---|---|---|---|---|---|
Sub-total | $30,975.00 | $18,593.53 | N/A | $18,542.97 | N/A |
Total for all systems | $2,793,839.64 | $1,117,637.49 | N/A | $679,235.59 | N/A |
Interim Transmission Line | $16,225.00 | $9,665.09 | $9,614.53 | ||
Flexible Air Transmission Line - dielectric, 3" | $16,225.00 | $9,665.09 | N/A | $9,614.53 | x |
Primary Transmission Line | $14,750.00 | $8,928.44 | $8,928.44 | ||
Flexible Air Transmission Line - dielectric, 3" | $14,750.00 | $8,928.44 | N/A | $8,928.44 | N/A |
Auxiliary Transmission Line | $0.00 | $0.00 | $0.00 |
Actual Information Description | File Name |
---|---|
Flexible Air Transmission Line - dielectric, 3" | |
Flexible Air Transmission Line - dielectric, 3" |
Description | Predetermined Cost Estimate |
Estimated Cost | Estimated Cost Justification | Actual Cost | Actual Cost Justification |
---|---|---|---|---|---|
Sub-total | $1,984,521.66 | $528,081.76 | N/A | $327,200.74 | N/A |
Total for all systems | $2,793,839.64 | $1,117,637.49 | N/A | $679,235.59 | N/A |
Interim Tower | $444,166.66 | $37,855.66 | $16,090.73 | ||
Complex Tower (includes, for example, those with candelabras and/or stacked antennas) | $421,000.00 | $14,689.00 | Stainless quote | $4,896.32 | N/A |
Interim Tower Analysis | $6,500.00 | $6,500.00 | Stainless quote | $2,750.00 | N/A |
Tower Lease | $16,666.66 | $16,666.66 | Rent for the period of 7 months through the Phase 2 transition | $8,444.41 | N/A |
New tower | $0.00 | $0.00 | Existing tower is being rented for 7 months. | N/A | N/A |
Primary Tower TOWER | $1,540,355.00 | $490,226.10 | $311,110.01 | ||
Structural engineering tower load study for well documented tower | $12,600.00 | $2,000.00 | see attached estimate from Stainless, inc. 50 percent of cost split with WAPK | $2,000.00 | N/A |
Serious tower reinforcement/modifications | $1,052,000.00 | $395,535.60 | WKPT-TV Tower Modifications partially shared with co-owned repack station WAPK-CD | $235,798.51 | N/A |
Complex Tower (includes, for example, those with candelabras and/or stacked antennas) | $421,000.00 | $37,935.50 | See estimates from Stainless, Inc. for installing antennas and line on primary and nearby rental tower for interim operation | $30,591.00 | N/A |
Credit for reduced scope | $0.00 | $0.00 | See attached / uploaded PDF file titled "FDH Stainless Change Order amd v201106jgv1.pdf" | ($12,034.50) | N/A |
Additional foundation work due to rock | $8,798.00 | $8,798.00 | See attached / uploaded PDF file titled "FDH Stainless Change Order amd v201106jgv1.pdf" | $8,798.00 | N/A |
Tower Helicopter Lift | $10,000.00 | $10,000.00 | See attached / uploaded PDF file titled "FDH Stainless Change Order amd v201106jgv1.pdf" | $10,000.00 | N/A |
Additional antenna and line installation-removal | $35,957.00 | $35,957.00 | See attached / uploaded PDF file titled "FDH Stainless Change Order amd v201106jgv1.pdf" | $35,957.00 | N/A |
Actual Information Description | File Name |
---|---|
Complex Tower (includes, for example, those with candelabras and/or stacked antennas) | |
Interim Tower Analysis | |
Tower Lease | |
New tower | Information not provided. |
Structural engineering tower load study for well documented tower | |
Serious tower reinforcement/modifications | |
Complex Tower (includes, for example, those with candelabras and/or stacked antennas) | |
Credit for reduced scope | |
Additional foundation work due to rock | |
Tower Helicopter Lift | |
Additional antenna and line installation-removal |
Description | Predetermined Cost Estimate |
Estimated Cost | Estimated Cost Justification | Actual Cost | Actual Cost Justification |
---|---|---|---|---|---|
Sub-total | $44,474.25 | $38,108.25 | N/A | $33,531.58 | N/A |
Total for all systems | $2,793,839.64 | $1,117,637.49 | N/A | $679,235.59 | N/A |
Outside Professional Services | $44,474.25 | $38,108.25 | $33,531.58 | ||
Prepare and or review reimbursement form | $2,630.00 | $10,098.00 | The Estimated Cost includes Form 399 submissions including ongoing Actual Cost invoice prep and submission, and amendments as needed. | $10,098.00 | N/A |
Other Engineering Services | $14,600.25 | $14,600.25 | Engineering services not included in any other 399 section | $14,600.25 | add |
FAA consultant, including cost of preparing FAA Form 7460 (Notice of Proposed Construction), if needed for height increase | $2,105.00 | $275.00 | N/A | $183.33 | N/A |
ASR modification (prepare FCC Form 854) | $2,105.00 | $1,500.00 | N/A | N/A | N/A |
Attorney Fees -Prepare and File FCC Form 2100 (main), License to Cover Application | $2,365.00 | $2,000.00 | N/A | $350.00 | N/A |
Attorney Fees - Prepare and File FCC Form 2100 (main), Construction Permit Application | $5,260.00 | $3,150.00 | See attached invoices and quotes (if applicable). | $3,150.00 | N/A |
Prepare request for Special Temporary Authorization | $2,050.00 | $1,535.00 | N/A | $900.00 | N/A |
Prepare engineering section of FCC Form 2100 (main), Construction Permit Application | $3,155.00 | $2,300.00 | Invoice for engineering CP application was greater than estimated | $2,300.00 | N/A |
Perform engineering study for new channel assignment and antenna development | $7,360.00 | $0.00 | Included in CP application charges | N/A | N/A |
Project management of the transition | $1,264.00 | $1,650.00 | This component is being used to apply expenses for such tasks as project management and Form 387 Transition Plan Progress Report preparation. | $1,650.00 | N/A |
Prepare engineering section of FCC Form 2100 (main), License to Cover Application | $1,580.00 | $1,000.00 | N/A | $300.00 | N/A |
Actual Information Description | File Name |
---|---|
Prepare and or review reimbursement form | |
Other Engineering Services | |
FAA consultant, including cost of preparing FAA Form 7460 (Notice of Proposed Construction), if needed for height increase | |
ASR modification (prepare FCC Form 854) | Information not provided. |
Attorney Fees -Prepare and File FCC Form 2100 (main), License to Cover Application | |
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), Construction Permit Application | |
Perform engineering study for new channel assignment and antenna development | Information not provided. |
Project management of the transition | |
Prepare engineering section of FCC Form 2100 (main), License to Cover Application |
Description | Predetermined Cost Estimate |
Estimated Cost | Estimated Cost Justification | Actual Cost | Actual Cost Justification |
---|---|---|---|---|---|
Sub-total | $24,578.77 | $16,278.77 | N/A | $15,998.30 | N/A |
Total for all systems | $2,793,839.64 | $1,117,637.49 | N/A | $679,235.59 | N/A |
Other Expenses | $24,578.77 | $16,278.77 | $15,998.30 | ||
FCC License to Cover Filing Fee | $1,645.00 | $1,645.00 | FCC License to Cover Filing Fee | $1,645.00 | N/A |
MVPD Notification of Channel Change | $2,285.00 | $2,285.00 | The station needed to re-send its MVPD notifications to specify the actual Transition date instead of just "Phase 2". | $2,285.00 | N/A |
Develop and air announcement of upcoming channel change | $0.00 | $0.00 | N/A | N/A | N/A |
Equipment Delivery and Handling Charges | $3,500.00 | $3,500.00 | Increased to cover cost of Primary Antenna delivery | $3,456.08 | N/A |
Disposal Costs (for equipment and other waste, net of any salvage value) | $500.00 | $500.00 | Estimate is to cover rental truck, rental truck fuel and landfill fee for disposal of old station equipment replaced by new Repack equipment. | $268.45 | N/A |
DTV Medical Facility Notification | $11,550.00 | $3,250.00 | N/A | $3,245.00 | N/A |
Electrical | $5,098.77 | $5,098.77 | This expense is for electrical work. | $5,098.77 | N/A |
Actual Information Description | File Name |
---|---|
FCC License to Cover Filing Fee | |
MVPD Notification of Channel Change | |
Develop and air announcement of upcoming channel change | Information not provided. |
Equipment Delivery and Handling Charges | |
Disposal Costs (for equipment and other waste, net of any salvage value) | |
DTV Medical Facility Notification | |
Electrical |
Predetermined Cost Estimate |
Estimated Cost | Actual Cost | |
---|---|---|---|
Total for all systems | $2,793,839.64 | $1,117,637.49 | $679,235.59 |
Question | Response |
---|---|
The facility has ceased operating on its pre-auction channel. | Yes |
Construction of final facilities or all necessary modifications are complete. | No |
All receipts for reimbursement have been submitted no further costs are expected to be incurred. Note this will lock the Form 399 from further editing and begin close-out procedures with the Fund Administrator. | No |
Section | Question | Response |
---|---|---|
Submission of Estimated Expenses Statements | WILLFUL FALSE STATEMENTS ON THIS FORM ARE PUNISHABLE BY FINE AND/OR IMPRISONMENT (U.S. CODE, TITLE 18, SECTION 1001), AND/OR REVOCATION OF ANY STATION LICENSE OR CONSTRUCTION PERMIT (U.S. CODE, TITLE 47, SECTION 312(a)(1), AND/OR FORFEITURE (U.S. CODE, TITLE 47, SECTION 503), AND ANY FALSE STATEMENTS COULD SUBJECT THIS ENTITY TO LIABILITY UNDER THE FALSE CLAIMS ACT. |
|
I declare, under penalty of perjury, that I am an authorized representative of the above-named applicant for the Authorization(s) specified above. | Jeffrey C Gehman Engineering Associate 02/09/2021 |
Section | Question | Response |
---|---|---|
Submission of Actual Cost Documentation Statements | WILLFUL FALSE, FRAUDULENT, OR FICTITIOUS STATEMENTS ON THIS FORM ARE PUNISHABLE BY FINE AND/OR IMPRISIONMENT (U.S. CODE, TITLE 18, SECTION 1001), AND/OR REVOCATION OF ANY STATION LICENSE OR CONSTRUCTION PERMIT (U.S. CODE, TITLE 47, SECTION 312(a)(1), AND/OR FORFEITURE (U.S. CODE, TITLE 47, SECTION 503), AND ANY FALSE AND/OR FRAUDULENT STATEMENTS COULD SUBJECT THIS ENTITY TO LIABILITY UNDER THE FALSE CLAIMS ACT (U.S. CODE, TITLE 31, SECTIONS 3729-3733). |
|
I declare, under penalty of perjury, that I am an authorized representative of the above-named applicant for the Authorization(s) specified above. | Jeffrey C Gehman Engineering Associate 02/09/2021 |