Applicant | Address | Phone | Applicant Type | |
---|---|---|---|---|
SCRANTON BROADCASTING COMPANY, LLC Doing Business As: SCRANTON BROADCASTING COMPANY, LLC |
Tim Wall 3318 PASCAGOULA STREET PASCAGOULA, MS 39567 United States |
+1 (228) 623-1854 | tim@wgudthewave.com | Limited Liability Company |
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 | Purchase of Transmitter, Mask filter, Feed line , and Antenna. Current transmitter and Mask filter can not be retuned to our new channel. Electrical modifications will be required for new transmitter. Upgrade of antenna structure to Revision "G". |
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 | 100 | |
Year | 2014 | |
Type | Solid State | |
Solid State Cooling | Air Cooled | |
Solid State Power Capacity | .2 kW |
Section | Question | Response |
---|---|---|
New Transmitter | Use | Primary (Main) |
Change Type | Purchase New | |
Is this a request for upgraded equipment? | No | |
Manufacturer | ||
Model | TAUD-250 | |
Transmitter Type | Solid State | |
Solid State Cooling | Air Cooled | |
Solid State Power capacity | .25 kW | |
Justification for New Transmitter | The Existing Transmitter is not able to be retuned. |
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? | Yes |
Type | Cooling Only | |
Size | Other | |
Other Size | 2 tons | |
Transmitter Building Addition/Modification or Leasehold Improvement | Does the Transmitter Building require an addition, modification, other leashold improvement? | Yes |
Size | 200.0 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 |
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) | |
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 | Class A |
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: | 28.0 kW | |
Manufacturer | ||
Model | ALP16L2-HSP | |
Year | 2010 |
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 | 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: | 3.0 kW | |
Manufacturer | ||
Model | SWEDL16EC/31 | |
Year | 2020 | |
Justification for New Antenna | Existing Antenna not retunable |
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? | Yes |
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 | 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 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 | 400 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 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 | 400 feet per run | |
Justification for New Transmission Line | Feedline was swept and found to need replacement for the conbersion to channel 31 |
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? | No | |
One or more FM, AM or TV radio broadcaster(s) | N/A | |
Others Types of Users | N/A | |
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 | 1042284 | |
Coordinates (NAD83) | Latitude (NAD83) | 30° 26' 55.0" N- |
Longitude (NAD83) | 088° 33' 05.0" W- | |
Overall Structure Height | 365.15 feet | |
Support Structure Height | 365.15 feet | |
Ground Elevation Above Mean Sea Level (AMSL) | 9.84 feet | |
Structure Type | TOWER - Free Standing or Guyed Structure | |
Tower Owner | Scranton Broadcasting Company, LLC | |
Date Constructed | 01/01/1974 |
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: | No reinforcements needed |
Section | Question | Response |
---|---|---|
Tower Rigging Costs | Complex Tower | N/A |
Helicopter Services Required | Are helicopter services required? | No |
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? | No | |
One or more FM, AM or TV radio broadcaster(s) | N/A | |
Others Types of Users | N/A | |
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 | 1042284 | |
Coordinates (NAD83) | Latitude (NAD83) | 30° 26' 55.0" N- |
Longitude (NAD83) | 088° 33' 05.0" W- | |
Overall Structure Height | 365.15 feet | |
Support Structure Height | 365.15 feet | |
Ground Elevation Above Mean Sea Level (AMSL) | 9.84 feet | |
Structure Type | TOWER - Free Standing or Guyed Structure | |
Tower Owner | Scranton Broadcasting Company, LLC | |
Date Constructed | 01/01/1974 |
Section | Question | Response |
---|---|---|
Construct New Tower | Use | Primary (Main) |
Description of Use | N/A | |
Is this a request for upgraded equipment? | Yes | |
Height | 360.00 feet | |
Justification for New Tower | A structural analysis has been attached.(Moss_Point_360'_GT_Analysis_Report) This analysis details the condition of the existing tower and concludes that the existing tower is in poor condition and fails to meet the 161-mph wind speeds required by code. |
Section | Question | Response |
---|---|---|
Tower Rigging Costs | Complex Tower | N/A |
Helicopter Services Required | Are helicopter services required? | No |
Section | Question | Response |
---|---|---|
Outside Project Management Services | Do you require outside project management services? | No |
Number of Hours | N/A | |
Explanation | N/A | |
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 | Yes |
RF exposure measurements | Yes | |
Additional Field Engineering Service | No | |
Number of Days | N/A | |
Justification | N/A |
Name | Description |
---|---|
Geotechnical Survey and Report |
Geotechnical survey #1 consisting of the collection of soil core samples and their analysis to determine proper soil properties to be used in the analysis of pad, dead-man, or shallow poured caisson type foundation designs. |
Geotechnical Survey and Report 2 |
Geotechnical survey #2 consisting of the collection of soil core samples and their analysis to determine proper soil properties to be used in the analysis of pad, dead-man, or shallow poured caisson type foundation designs. |
Old Tower Removal |
Control Drop of old tower |
Engineering Inspection and Class IV Rigging Plan Development |
Onsite engineering inspection and development of Class IV Rigging Plan in accordance with the ANSI/TIA-322 and ANSI/ASSE A10.48 standards for the subject structure and scope of work. |
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? | No | |
Permit and Filing Costs | Local Zoning | No |
Non-zoning permits | Yes | |
BLM or NFS Coordination | No | |
FCC Construction Permit Minor Change | Yes | |
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? | No | |
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 |
---|---|
Concrete Break up and Removal |
Break up and Removal of (2) existing concrete foundations |
Construction Mats |
Additional charges for construction mats to provide a stable work surface for installing the 360-foot replacement tower on ERI Sales Order 38761D. |
Dirt and Gravel Base |
Additional dirt and gravel base brought in for heavy operating machinery for tower drop and tower cut up and removal |
Electrical Upgrades |
Additional electrical upgrades to headend power for tower lighting |
Land Clearing |
Land Clearing for new tower and preparations for new tower install |
Project Management |
Project Management overseeing the entire repack process |
Tree Removals |
Additional tree removals and land clearing for revised tower design layout |
Gate and Fence Replacement |
Front Gate at the driveway and fence replacement around tower that was removed for tower construction |
Description | Predetermined Cost Estimate |
Estimated Cost | Estimated Cost Justification | Actual Cost | Actual Cost Justification |
---|---|---|---|---|---|
Sub-total | $19,207.00 | $19,207.00 | N/A | $15,707.00 | N/A |
Total for all systems | $1,335,967.50 | $1,194,289.49 | N/A | $1,037,674.49 | N/A |
Primary Transmitter TAUD-250 | $19,207.00 | $19,207.00 | $15,707.00 | ||
Other -- HVAC Service Type: C Size:2 (Other) | $3,500.00 | $3,500.00 | N/A | $0.00 | N/A |
Other -- Building Addition Size: 200.0 | $800.00 | $800.00 | Electrical Update | $800.00 | N/A |
UHF - Air Cooled Solid State Transmitter .25 kW | $14,907.00 | $14,907.00 | ***System Notice: Estimate adjusted and locked because line has been superseded.*** | $14,907.00 | The final invoice included an additional $260.00 for shipping and handling of product sales, including packing material. |
Actual Information Description | File Name |
---|---|
Other -- HVAC Service Type: C Size:2 (Other) | Information not provided. |
Other -- Building Addition Size: 200.0 | |
UHF - Air Cooled Solid State Transmitter .25 kW |
Description | Predetermined Cost Estimate |
Estimated Cost | Estimated Cost Justification | Actual Cost | Actual Cost Justification |
---|---|---|---|---|---|
Sub-total | $62,024.73 | $37,794.73 | N/A | $32,534.73 | N/A |
Total for all systems | $1,335,967.50 | $1,194,289.49 | N/A | $1,037,674.49 | N/A |
Primary Antenna SWEDL16EC/31 | $62,024.73 | $37,794.73 | $32,534.73 | ||
UHF - High Power, Side Mount, basic slot antenna, 3 kW input, horizontally polarized | $0.00 | $0.00 | N/A | N/A | N/A |
Pattern scatter analysis for side mount high/med power antennas (if not included in antenna base cost) | $5,260.00 | $5,260.00 | N/A | $0.00 | N/A |
Side mount brackets for high power antennas (if not included in antenna base cost) | $23,150.00 | $0.00 | N/A | N/A | N/A |
UHF - High Power, Side Mount, basic slot antenna, 3 kW input, horizontally polarized | $13,818.11 | $13,818.11 | ***System Notice: Estimate adjusted and locked because line has been superseded.***26133.25 plus approx 800 shipping see attachment | $13,818.11 | Estimate did not include shipping. Final includes Shipping.of 751.48 |
- High Power, Side Mount, basic slot antenna, 3 kW input, horizontally polarized | $13,066.62 | $13,066.62 | ***System Notice: Estimate adjusted and locked because line has been superseded.***Side mount Antenna with Mount included | $13,066.62 | N/A |
Sweep test of existing antenna | $6,730.00 | $5,650.00 | N/A | $5,650.00 | N/A |
Actual Information Description | File Name |
---|---|
UHF - High Power, Side Mount, basic slot antenna, 3 kW input, horizontally polarized | Information not provided. |
Pattern scatter analysis for side mount high/med power antennas (if not included in antenna base cost) | Information not provided. |
Side mount brackets for high power antennas (if not included in antenna base cost) | Information not provided. |
UHF - High Power, Side Mount, basic slot antenna, 3 kW input, horizontally polarized | |
- High Power, Side Mount, basic slot antenna, 3 kW input, horizontally polarized | |
Sweep test of existing antenna |
Description | Predetermined Cost Estimate |
Estimated Cost | Estimated Cost Justification | Actual Cost | Actual Cost Justification |
---|---|---|---|---|---|
Sub-total | $9,600.00 | $4,296.99 | N/A | $4,296.99 | N/A |
Total for all systems | $1,335,967.50 | $1,194,289.49 | N/A | $1,037,674.49 | N/A |
Primary Transmission Line | $9,600.00 | $4,296.99 | $4,296.99 | ||
Flexible Foam Transmission Line - dielectric, 1 5/8" | $9,600.00 | $4,296.99 | N/A | $4,296.99 | $100 in shipping has been added into this invoice. |
Actual Information Description | File Name |
---|---|
Flexible Foam Transmission Line - dielectric, 1 5/8" |
Description | Predetermined Cost Estimate |
Estimated Cost | Estimated Cost Justification | Actual Cost | Actual Cost Justification |
---|---|---|---|---|---|
Sub-total | $709,353.05 | $601,853.05 | N/A | $601,853.05 | N/A |
Total for all systems | $1,335,967.50 | $1,194,289.49 | N/A | $1,037,674.49 | N/A |
Primary Tower TOWER | $26,300.00 | $3,000.00 | $3,000.00 | ||
Tower mapping for an undocumented/poorly documented tower and preparation of documentation necessary for tower load study | $26,300.00 | $3,000.00 | ***System Notice: Estimate adjusted and locked because line has been superseded.***Tower condemned during survey and physical climb was not done. | $3,000.00 | N/A |
Primary Tower TOWER | $0.00 | $0.00 | $0.00 | ||
Primary Tower | $683,053.05 | $598,853.05 | $598,853.05 | ||
New tower | $598,853.05 | $598,853.05 | A letter from ERI has been attached to explain in detail the increase in tower build and installation. This file is labeled WGUD_ltr_20210916. | $598,853.05 | The cost is greater due to the sales tax and freight included in the second invoice. |
Short Tower (less than 500') | $84,200.00 | $0.00 | N/A | N/A | N/A |
Actual Information Description | File Name |
---|---|
Tower mapping for an undocumented/poorly documented tower and preparation of documentation necessary for tower load study | |
New tower | |
Short Tower (less than 500') | Information not provided. |
Description | Predetermined Cost Estimate |
Estimated Cost | Estimated Cost Justification | Actual Cost | Actual Cost Justification |
---|---|---|---|---|---|
Sub-total | $213,527.00 | $208,882.00 | N/A | $70,757.00 | N/A |
Total for all systems | $1,335,967.50 | $1,194,289.49 | N/A | $1,037,674.49 | N/A |
Outside Professional Services | $213,527.00 | $208,882.00 | $70,757.00 | ||
Engineering Inspection and Class IV Rigging Plan Development | $9,400.00 | $9,400.00 | N/A | $9,400.00 | N/A |
Old Tower Removal | $39,462.00 | $39,462.00 | N/A | $39,462.00 | N/A |
Geotechnical Survey and Report 2 | $4,770.00 | $4,770.00 | Due to site conditions uncovered by the first Geotechnical Report, the design of the drilled shaft foundations requires a single boring to take soil samples to a depth of 80-feet below grade. The results of this second Geotechnical Investigation and Report are necessary, and the need for this deeper boring is due to circumstances that could not be foreseen or predicted. | $4,770.00 | N/A |
Geotechnical Survey and Report | $8,625.00 | $8,625.00 | N/A | $8,625.00 | N/A |
RF Exposure Measurements | $21,050.00 | $21,050.00 | N/A | N/A | N/A |
Comprehensive coverage verification via field study, if needed | $84,200.00 | $84,200.00 | N/A | N/A | N/A |
FAA consultant, including cost of preparing FAA Form 7460 (Notice of Proposed Construction), if needed for height increase | $2,105.00 | $2,105.00 | N/A | N/A | N/A |
ASR modification (prepare FCC Form 854) | $2,105.00 | $2,105.00 | N/A | N/A | N/A |
Environmental Assessment, if triggered by NEPA Section 106 review or for certain structures over 450 feet | $10,520.00 | $10,520.00 | N/A | N/A | N/A |
NEPA Section 106 environmental review, if needed | $6,310.00 | $6,310.00 | N/A | N/A | N/A |
Attorney Fees -Prepare and File FCC Form 2100 (main), License to Cover Application | $2,365.00 | $2,365.00 | N/A | N/A | N/A |
Attorney Fees - Prepare and File FCC Form 2100 (main), Construction Permit Application | $5,260.00 | $5,260.00 | N/A | N/A | N/A |
Prepare engineering section of FCC Form 2100 (main), License to Cover Application | $1,580.00 | $1,580.00 | N/A | N/A | N/A |
Prepare engineering section of FCC Form 2100 (main), Construction Permit Application | $3,155.00 | $2,500.00 | N/A | $2,500.00 | N/A |
Perform engineering study for new channel assignment and antenna development | $7,360.00 | $4,000.00 | N/A | $4,000.00 | N/A |
Address transition timing and coordination issues w/ other stations and wireless | $2,630.00 | $2,630.00 | N/A | N/A | N/A |
Prepare and or review reimbursement form | $2,630.00 | $2,000.00 | N/A | $2,000.00 | N/A |
Actual Information Description | File Name |
---|---|
Engineering Inspection and Class IV Rigging Plan Development | |
Old Tower Removal | |
Geotechnical Survey and Report 2 | |
Geotechnical Survey and Report | |
RF Exposure Measurements | Information not provided. |
Comprehensive coverage verification via field study, if needed | Information not provided. |
FAA consultant, including cost of preparing FAA Form 7460 (Notice of Proposed Construction), if needed for height increase | Information not provided. |
ASR modification (prepare FCC Form 854) | Information not provided. |
Environmental Assessment, if triggered by NEPA Section 106 review or for certain structures over 450 feet | Information not provided. |
NEPA Section 106 environmental review, if needed | Information not provided. |
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 | 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 | |
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 |
Description | Predetermined Cost Estimate |
Estimated Cost | Estimated Cost Justification | Actual Cost | Actual Cost Justification |
---|---|---|---|---|---|
Sub-total | $322,255.72 | $322,255.72 | N/A | $312,525.72 | N/A |
Total for all systems | $1,335,967.50 | $1,194,289.49 | N/A | $1,037,674.49 | N/A |
Other Expenses | $322,255.72 | $322,255.72 | $312,525.72 | ||
Electrical Upgrades | $5,750.00 | $5,750.00 | Electrical upgrade meter from 120 to 200 with additional grounding needed for new box panel and to accommodate new tower lights and transmitter. Safety Grated Waveguide Bridge | $5,750.00 | N/A |
Dirt and Gravel Base | $11,990.72 | $11,990.72 | Limestone/57 and 610 base / 15 yard loads sandy red fill dirt. Price details listed on invoice. Material and Skid Steer was used to extend pad on tower site to facilitate a working area for tower drop and new construction | $11,990.72 | N/A |
MVPD Notification of Channel Change | $0.00 | $0.00 | N/A | N/A | N/A |
Develop and air announcement of upcoming channel change | $1,000.00 | $1,000.00 | N/A | $0.00 | N/A |
Disposal Costs (for equipment and other waste, net of any salvage value) | $1,000.00 | $1,000.00 | N/A | N/A | N/A |
Non-zoning permits | $0.00 | $0.00 | N/A | N/A | N/A |
FCC Filing Fees - Form 2100 license to cover application | $335.00 | $335.00 | N/A | N/A | N/A |
FCC Filing Fees - Form 2100 minor change CP application | $1,110.00 | $1,110.00 | N/A | N/A | N/A |
Gate and Fence Replacement | $30,000.00 | $30,000.00 | N/A | $26,495.00 | N/A |
Construction Mats | $138,770.00 | $138,770.00 | N/A | $138,770.00 | N/A |
Concrete Break up and Removal | $89,500.00 | $89,500.00 | N/A | $89,500.00 | N/A |
Tree Removals | $5,000.00 | $5,000.00 | Construction Company requested additional tree removal and land clearing needed to make a straight path for the newly revised tower layout design. Additional trees and land clearing was done to level ground best as possible for construction mats. | $5,000.00 | N/A |
Project Management | $30,000.00 | $30,000.00 | N/A | $27,220.00 | N/A |
Land Clearing | $5,000.00 | $5,000.00 | Tree Removal and Fence Removal for new tower construction. Removal of pilings at front gate entrance to make room for construction company’s tower rigging crew to get equipment in and out. Paths cleared for new anchor points. | $5,000.00 | N/A |
Boundary Survey | $2,800.00 | $2,800.00 | ***System Notice: Estimate adjusted and locked because line has been superseded.*** | $2,800.00 | N/A |
Actual Information Description | File Name |
---|---|
Electrical Upgrades | |
Dirt and Gravel Base | |
MVPD Notification of Channel Change | Information not provided. |
Develop and air announcement of upcoming channel change | |
Disposal Costs (for equipment and other waste, net of any salvage value) | Information not provided. |
Non-zoning permits | Information not provided. |
FCC Filing Fees - Form 2100 license to cover application | Information not provided. |
FCC Filing Fees - Form 2100 minor change CP application | Information not provided. |
Gate and Fence Replacement | |
Construction Mats | |
Concrete Break up and Removal | |
Tree Removals | |
Project Management | |
Land Clearing | |
Boundary Survey |
Predetermined Cost Estimate |
Estimated Cost | Actual Cost | |
---|---|---|---|
Total for all systems | $1,335,967.50 | $1,194,289.49 | $1,037,674.49 |
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 |
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. | Tim R Wall Owner 03/17/2022 |