Applicant | Address | Phone | Applicant Type | |
---|---|---|---|---|
David Ellington Owner Doing Business As: DAVID ELLINGTON |
David Ellington P. O. BOX 617 WEBB, MS 38966 United States |
+1 (662) 375-2654 | dellington@cableone.net | Individual |
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. | No |
Briefly describe transition plan | The station will not share equipment with any other broadcast station. |
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) | |
Ownership | Owned | |
Is this transmitter currently shared with another station? | No | |
Is this transmitter currently in operating condition? | Yes | |
Existing Transmitter Manufacturer and Type | Manufacturer | |
Model | TVF-10 | |
Year | 1988 | |
Type | Solid State | |
Solid State Cooling | Air Cooled | |
Solid State Power Capacity | 10 W |
Section | Question | Response |
---|---|---|
New Transmitter | Use | Primary (Main) |
Change Type | Purchase New | |
Is this a request for upgraded equipment? | No | |
Manufacturer | ||
Model | TRN-U-2000-FA | |
Transmitter Type | Solid State | |
Solid State Cooling | Air Cooled | |
Solid State Power capacity | 2.2 kW | |
Justification for New Transmitter | The current transmitter cannot be re-channeled to meet new channel assignment. Current transmitter is a VHF 10 watt transmitter. A new UHF transmitter is needed to meet UHF Ch. 22 CP specifications. |
Section | Question | Response |
---|---|---|
Other Transmitter Costs | ||
Does the transmitter installation require a Transmitter Building Site Survey/Installation? | No | |
Electrical Service | Service Entrance (3 phases 800A 208V) | No |
Switchgear (industrial 800 amp) | No | |
Transformer (480V) | No | |
Rigid Conduit and Wiring | No | |
Other Electrical Service | Yes | |
Description | Electrical needed in Transmitter Building: Material and labor to install in building a service panel for 200 AMP service with main breaker and receptacles. Surge arrestor is needed to protect transmitter. | |
HVAC Service | Does the replacement transmitter require HVAC Service? | Yes |
Type | Heating and Cooling | |
Size | Other | |
Other Size | 6 tons | |
Transmitter Building Addition/Modification or Leasehold Improvement | Does the Transmitter Building require an addition, modification, other leashold improvement? | No |
Name | Description |
---|---|
Building Shipping Cost |
Cost to ship the Transmitter Building. |
Building Sales Tax |
MS State Sales Tax 7% |
Building Installation |
Labor and crane needed to secure the building to the concrete slab. |
Encoder |
A single channel encoder is needed to allow a analog station to convert to digital operation. |
Transmitter Shipping Cost |
Cost to ship the Transmitter |
Transmitter Building Cost |
The existing building can not be moved. A 8'x12' secure building is needed to house the new transmitter. Electrical and HVAC mini split air conditioner including back up AC is needed for proper transmitter building cooling and heat. |
Building Foundation |
A concrete slab and accessories are needed for the transmitter building foundation. |
Building ElectricalHookup |
The transmitter building will need to be connected to the electrical meter to supply electrical power for the transmitter. Trenching material and labor needed for job. |
Section | Question | Response |
---|---|---|
Antenna Related Expenses | Do you have antenna related expenses? | Yes |
Section | Question | Response |
---|---|---|
Existing Antenna Description | Type of change | Purchase New |
Antenna Use | Primary (Main) | |
Ownership | Owned | |
Is the existing antenna shared with another station or stations? | No | |
Is the existing antenna directional? | No | |
Is antenna in operating condition? | No | |
Is antenna located on or in close proximity to an antenna farm? | No | |
Existing Antenna Manufacturer and Type | ||
Mounting | Side Mount | |
Antenna position in stack | Not in Stack | |
Polarization | Horizontal | |
Type | Cross Dipole | |
ERP: | 28.0 W | |
Manufacturer | ||
Model | TVO-10 | |
Year | 1988 |
Section | Question | Response |
---|---|---|
New Antenna Description | Use | Primary (Main) |
Change Type | Purchase New | |
Ownership | Owned | |
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 | ||
Mounting | Side Mount | |
Antenna position in stack | Not in Stack | |
Polarization | Horizontal | |
Type | Slotted Coaxial | |
ERP: | 15.0 kW | |
Manufacturer | ||
Model | PSILP8OI-22 | |
Year | 2019 | |
Justification for New Antenna | A new UHF antenna is needed because existing antenna will not meet specifications for frequency and power as required by CP for UHF Channel 22. |
Section | Question | Response |
---|---|---|
Elbow Complex | Do you require the separate purchase of the Elbow Complex? | No |
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? | No |
Name | Description |
---|---|
Antenna and Feed line Installation |
Tower crew needed to install Antenna, Feed line, Ice bridge and all accessories needed for the antenna installation. |
Antenna Shipping Cost |
Cost to ship antenna. |
Section | Question | Response |
---|---|---|
Transmission Line Related Expenses | Do you have transmission line related expenses? | Yes |
Section | Question | Response |
---|---|---|
Existing Transmission Line Description | Type of change | Purchase New |
Use | Primary (Main) | |
Ownership | Owned | |
Is the existing transmission line shared with another station or stations? | No | |
Is Transmission Line in operating condition? | No | |
Existing Transmission Line Manufacturer and Type | Manufacturer | |
Type | Flexible Foam | |
Diameter | 7/8 inches | |
Number of parallel runs | 1 | |
Length | 250 feet per run |
Section | Question | Response |
---|---|---|
New Transmission Line Costs | Use | Primary (Main) |
Change Type | Purchase New | |
Is this a request for upgraded equipment? | No | |
Type | Flexible Foam | |
Diameter | 1 5/8 inches | |
Number of parallel runs | 1 | |
Length | 400 feet per run | |
Justification for New Transmission Line | A 400 foot estimated run of new transmission line 1 5/8" is needed to meet CP specifications for 2 KW UHF Channel 22 Primary transmitter. | |
Interior RF Systems | Does the Installation of the Transmission Line require an additional or replacement Inside RF system including switching, patch panels, and dehydrators? | No |
Section | Question | Response |
---|---|---|
Tower Equipment or Rigging Costs Changes | Do you have tower equipment or rigging costs changes? | No |
Section | Question | Response |
---|---|---|
Outside Project Management Services | Do you require outside project management services? | No |
Outside RF consulting Engineering Services | Perform engineering study for displacement application | Yes |
Prepare engineering section of Form FCC Construction Permit Application | No | |
Prepare engineering section of Form FCC License to Cover Application | No | |
Prepare request for Special Temporary Authority | No | |
Prepare Form 601 | No | |
Attorney and Other Outside Consulting Services | Prepare and file Form FCC Construction Permit Application | No |
Prepare and file Form FCC License to Cover Application | No | |
Prepare request for Special Temporary Authority | No | |
Negotiation of Lease and other Matter for Shared Locations | No | |
Prepare or Review FCC Form 399 for Reimbursement | No | |
Form 399 assistance or other program management costs | No | |
RF Field Engineering Services | Comprehensive coverage verification via field study | No |
RF exposure measurements | No | |
Additional Field Engineering Service | No |
Section | Question | Response |
---|---|---|
AM Pattern Disturbance | Is an Impact Study needed? | No |
Is Remediation needed? | No | |
Permit and Filing Costs | FCC Construction Permit Major Change | No |
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)? | No |
Does this relocation require Equipment Delivery or Handling Charges not otherwise included in individual item costs? | No | |
Does this relocation require Equipment Storage? | No | |
Point to Point Microwave (STL/ICR) | Frequency Coordination for Unidirection System | No |
Frequency Coordination for Bi-Direction System | No | |
New Point to Point Microwave System | No |
Name | Description |
---|---|
Miscellaneous Cost |
General Contractor's miscellaneous cost estimate. Example: gravel to repair compound, equipment rental, storage cost, miscellaneous materials needed to fully complete job. |
Tower structural analysis |
American Tower requires a structural analysis before receiving a lease agreement. |
Description | Predetermined Cost Estimate |
Estimated Cost | Estimated Cost Justification | Actual Cost | Actual Cost Justification |
---|---|---|---|---|---|
Sub-total | $172,292.00 | $134,172.00 | N/A | $105,172.00 | N/A |
Total for all systems | $220,339.50 | $182,414.50 | N/A | $117,502.00 | N/A |
Primary Transmitter TRN-U-2000-FA | $172,292.00 | $134,172.00 | $105,172.00 | ||
Building ElectricalHookup | $9,400.00 | $9,400.00 | N/A | $0.00 | N/A |
Building Foundation | $10,400.00 | $10,400.00 | N/A | N/A | N/A |
Transmitter Shipping Cost | $1,500.00 | $1,500.00 | N/A | $1,500.00 | N/A |
Encoder | $9,000.00 | $9,000.00 | N/A | $9,000.00 | N/A |
Building Sales Tax | $3,192.00 | $3,192.00 | N/A | $3,192.00 | N/A |
Other -- HVAC Service Type: H Size:6 (Other) | $7,650.00 | $7,650.00 | N/A | $7,650.00 | N/A |
Building Installation | $9,200.00 | $9,200.00 | N/A | N/A | N/A |
Building Shipping Cost | $2,300.00 | $2,300.00 | N/A | $2,300.00 | N/A |
UHF - Air Cooled Solid State Transmitter 1 - 2.5 kW | $84,000.00 | $45,880.00 | N/A | $45,880.00 | N/A |
Other Electrical Service: Electrical needed in Transmitter Building: Material and labor to install in building a service panel for 200 AMP service with main breaker and receptacles. Surge arrestor is needed to protect transmitter. | $9,250.00 | $9,250.00 | N/A | $9,250.00 | N/A |
Transmitter Building Cost | $26,400.00 | $26,400.00 | N/A | $26,400.00 | N/A |
Actual Information Description | File Name |
---|---|
Building ElectricalHookup | Information not provided. |
Building Foundation | Information not provided. |
Transmitter Shipping Cost | |
Encoder | |
Building Sales Tax | |
Other -- HVAC Service Type: H Size:6 (Other) | |
Building Installation | Information not provided. |
Building Shipping Cost | |
UHF - Air Cooled Solid State Transmitter 1 - 2.5 kW | |
Other Electrical Service: Electrical needed in Transmitter Building: Material and labor to install in building a service panel for 200 AMP service with main breaker and receptacles. Surge arrestor is needed to protect transmitter. | |
Transmitter Building Cost |
Description | Predetermined Cost Estimate |
Estimated Cost | Estimated Cost Justification | Actual Cost | Actual Cost Justification |
---|---|---|---|---|---|
Sub-total | $23,130.00 | $23,130.00 | N/A | $12,330.00 | N/A |
Total for all systems | $220,339.50 | $182,414.50 | N/A | $117,502.00 | N/A |
Primary Antenna PSILP8OI-22 | $23,130.00 | $23,130.00 | $12,330.00 | ||
Antenna Shipping Cost | $780.00 | $780.00 | Antenna Shipping Cost | $780.00 | N/A |
Antenna and Feed line Installation | $10,800.00 | $10,800.00 | N/A | N/A | N/A |
UHF-Low Power, Side Mount, Slotted Coaxial, 15.0kW input, Horizontal | $11,550.00 | $11,550.00 | N/A | $11,550.00 | N/A |
Actual Information Description | File Name |
---|---|
Antenna Shipping Cost | |
Antenna and Feed line Installation | Information not provided. |
UHF-Low Power, Side Mount, Slotted Coaxial, 15.0kW input, Horizontal |
Description | Predetermined Cost Estimate |
Estimated Cost | Estimated Cost Justification | Actual Cost | Actual Cost Justification |
---|---|---|---|---|---|
Sub-total | $9,600.00 | $10,800.00 | N/A | $0.00 | N/A |
Total for all systems | $220,339.50 | $182,414.50 | N/A | $117,502.00 | N/A |
Primary Transmission Line | $9,600.00 | $10,800.00 | $0.00 | ||
Flexible Foam Transmission Line - dielectric, 1 5/8" | $9,600.00 | $10,800.00 | This is the Transmission line estimate from the General Contractor's current quote. | N/A | N/A |
Description | Predetermined Cost Estimate |
Estimated Cost | Estimated Cost Justification | Actual Cost | Actual Cost Justification |
---|---|---|---|---|---|
Sub-total | $1,800.00 | $795.00 | N/A | $0.00 | N/A |
Total for all systems | $220,339.50 | $182,414.50 | N/A | $117,502.00 | N/A |
Outside Professional Services | $1,800.00 | $795.00 | $0.00 | ||
Perform engineering study for displacement application | $1,800.00 | $795.00 | Cost for preforming engineering study for a displacement application and filling for the Construction Permit for channel 22. | N/A | N/A |
Description | Predetermined Cost Estimate |
Estimated Cost | Estimated Cost Justification | Actual Cost | Actual Cost Justification |
---|---|---|---|---|---|
Sub-total | $13,517.50 | $13,517.50 | N/A | $0.00 | N/A |
Total for all systems | $220,339.50 | $182,414.50 | N/A | $117,502.00 | N/A |
Other Expenses | $13,517.50 | $13,517.50 | $0.00 | ||
FCC Filing Fees - Form 2100 license to cover application | $335.00 | $335.00 | N/A | N/A | N/A |
Tower structural analysis | $3,000.00 | $3,000.00 | N/A | N/A | N/A |
Miscellaneous Cost | $10,182.50 | $10,182.50 | N/A | N/A | N/A |
Predetermined Cost Estimate |
Estimated Cost | Actual Cost | |
---|---|---|---|
Total for all systems | $220,339.50 | $182,414.50 | $117,502.00 |
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. | David Ellington Owner 09/01/2021 |