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 | david@ellingtonbroadcasting.com | 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. |
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 |
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. |
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 Sales Tax |
MS State Sales Tax 7% |
Building Installation |
Labor and crane needed to secure the building to the concrete slab. |
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 | Yes | |
Quantity | 1 | |
Negotiation of Lease and other Matter for Shared Locations | No | |
Prepare or Review FCC Form 399 for Reimbursement | Yes | |
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 |
Name | Description |
---|---|
Additional Displacement Legal Services Not Otherwise Specified in Form 399 |
Additional Displacement Legal Services Not Otherwise Specified in Form 399 |
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. |
Fiber Optic Cable Installation Cost |
The cost to trench and bury the pipe that houses the fiber optic cable providing internet access to the transmitter. Internet connectivity is required for the transmitter to be remotely accessed by the engineers for startup and maintenance purposes. |
Description | Predetermined Cost Estimate |
Estimated Cost | Estimated Cost Justification | Actual Cost | Actual Cost Justification |
---|---|---|---|---|---|
Sub-total | $172,292.00 | $134,172.00 | N/A | $134,172.00 | N/A |
Total for all systems | $229,384.50 | $192,195.50 | N/A | $189,152.00 | N/A |
Primary Transmitter TRN-U-2000-FA | $172,292.00 | $134,172.00 | $134,172.00 | ||
Building ElectricalHookup | $9,400.00 | $9,400.00 | N/A | $9,400.00 | N/A |
Other -- HVAC Service Type: H Size:6 (Other) | $7,650.00 | $7,650.00 | N/A | $7,650.00 | 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 |
UHF - Air Cooled Solid State Transmitter 1 - 2.5 kW | $84,000.00 | $45,880.00 | N/A | $45,880.00 | N/A |
Building Foundation | $10,400.00 | $10,400.00 | N/A | $10,400.00 | N/A |
Building Shipping Cost | $2,300.00 | $2,300.00 | N/A | $2,300.00 | N/A |
Transmitter Building Cost | $26,400.00 | $26,400.00 | N/A | $26,400.00 | N/A |
Encoder | $9,000.00 | $9,000.00 | N/A | $9,000.00 | N/A |
Transmitter Shipping Cost | $1,500.00 | $1,500.00 | N/A | $1,500.00 | N/A |
Building Sales Tax | $3,192.00 | $3,192.00 | N/A | $3,192.00 | N/A |
Building Installation | $9,200.00 | $9,200.00 | N/A | $9,200.00 | N/A |
Actual Information Description | File Name |
---|---|
Building ElectricalHookup | |
Other -- HVAC Service Type: H Size:6 (Other) | |
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. | |
UHF - Air Cooled Solid State Transmitter 1 - 2.5 kW | |
Building Foundation | |
Building Shipping Cost | |
Transmitter Building Cost | |
Encoder | |
Transmitter Shipping Cost | |
Building Sales Tax | |
Building Installation |
Description | Predetermined Cost Estimate |
Estimated Cost | Estimated Cost Justification | Actual Cost | Actual Cost Justification |
---|---|---|---|---|---|
Sub-total | $22,930.00 | $22,930.00 | N/A | $22,930.00 | N/A |
Total for all systems | $229,384.50 | $192,195.50 | N/A | $189,152.00 | N/A |
Primary Antenna PSILP8OI-22 | $22,930.00 | $22,930.00 | $22,930.00 | ||
Antenna Shipping Cost | $780.00 | $780.00 | Antenna Shipping Cost | $780.00 | N/A |
UHF-Low Power, Side Mount, Slotted Coaxial, 15.0kW input, Horizontal | $11,550.00 | $11,550.00 | ***System Notice: Estimate adjusted and locked because line has been superseded.*** | $11,550.00 | N/A |
Antenna and Feed line Installation | $10,600.00 | $10,600.00 | N/A | $10,600.00 | N/A |
Actual Information Description | File Name |
---|---|
Antenna Shipping Cost | |
UHF-Low Power, Side Mount, Slotted Coaxial, 15.0kW input, Horizontal | |
Antenna and Feed line Installation |
Description | Predetermined Cost Estimate |
Estimated Cost | Estimated Cost Justification | Actual Cost | Actual Cost Justification |
---|---|---|---|---|---|
Sub-total | $9,600.00 | $10,800.00 | N/A | $10,800.00 | N/A |
Total for all systems | $229,384.50 | $192,195.50 | N/A | $189,152.00 | N/A |
Primary Transmission Line | $9,600.00 | $10,800.00 | $10,800.00 | ||
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. | $10,800.00 | N/A |
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 | $8,245.00 | $8,096.00 | N/A | $5,052.50 | N/A |
Total for all systems | $229,384.50 | $192,195.50 | N/A | $189,152.00 | N/A |
Outside Professional Services | $8,245.00 | $8,096.00 | $5,052.50 | ||
Additional Displacement Legal Services Not Otherwise Specified in Form 399 | $2,500.00 | $2,500.00 | N/A | $530.50 | N/A |
Attorney Fees - Prepare and File request for Special Temporary Authorization | $2,235.00 | $3,091.00 | Additional expenses were incurred as indicated in the attached invoices. | $3,091.00 | N/A |
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. | $795.00 | N/A |
Prepare/ Review 399 reimbursement form | $1,710.00 | $1,710.00 | N/A | $636.00 | N/A |
Actual Information Description | File Name |
---|---|
Additional Displacement Legal Services Not Otherwise Specified in Form 399 | |
Attorney Fees - Prepare and File request for Special Temporary Authorization | |
Perform engineering study for displacement application | |
Prepare/ Review 399 reimbursement form |
Description | Predetermined Cost Estimate |
Estimated Cost | Estimated Cost Justification | Actual Cost | Actual Cost Justification |
---|---|---|---|---|---|
Sub-total | $16,317.50 | $16,197.50 | N/A | $16,197.50 | N/A |
Total for all systems | $229,384.50 | $192,195.50 | N/A | $189,152.00 | N/A |
Other Expenses | $16,317.50 | $16,197.50 | $16,197.50 | ||
Fiber Optic Cable Installation Cost | $4,300.00 | $4,300.00 | Additional expenses were incurred as indicated in the attached invoices. | $4,300.00 | Additional expenses were incurred as indicated in the attached invoices. |
Tower structural analysis | $1,500.00 | $1,500.00 | N/A | $1,500.00 | N/A |
Miscellaneous Cost | $10,182.50 | $10,182.50 | N/A | $10,182.50 | N/A |
FCC Filing Fees - Form 2100 license to cover application | $335.00 | $215.00 | N/A | $215.00 | N/A |
Actual Information Description | File Name |
---|---|
Fiber Optic Cable Installation Cost | |
Tower structural analysis | |
Miscellaneous Cost | |
FCC Filing Fees - Form 2100 license to cover application |
Predetermined Cost Estimate |
Estimated Cost | Actual Cost | |
---|---|---|---|
Total for all systems | $229,384.50 | $192,195.50 | $189,152.00 |
Question | Response |
---|---|
The facility has ceased operating on its pre-auction channel. | Yes |
Construction of final facilities or all necessary modifications are complete. | Yes |
All receipts for reimbursement have been submitted no further costs are expected to be incurred. Note this will lock the Form 399 from further editing and begin close-out procedures with the Fund Administrator. | Yes |
Section | Question | Response |
---|---|---|
Submission of Estimated Expenses Statements | WILLFUL FALSE STATEMENTS ON THIS FORM ARE PUNISHABLE BY FINE AND/OR IMPRISONMENT (U.S. CODE, TITLE 18, SECTION 1001), AND/OR REVOCATION OF ANY STATION LICENSE OR CONSTRUCTION PERMIT (U.S. CODE, TITLE 47, SECTION 312(a)(1), AND/OR FORFEITURE (U.S. CODE, TITLE 47, SECTION 503), AND ANY FALSE STATEMENTS COULD SUBJECT THIS ENTITY TO LIABILITY UNDER THE FALSE CLAIMS ACT. |
|
I declare, under penalty of perjury, that I am an authorized representative of the above-named applicant for the Authorization(s) specified above. | David Ellington Owner 08/18/2022 |
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. | David Ellington Owner 08/18/2022 |
Section | Question | Response |
---|---|---|
Submission of Final Allocation or Accounting Information Statements | WILLFUL FALSE STATEMENTS ON THIS FORM ARE PUNISHABLE BY FINE AND/OR IMPRISONMENT (U.S. CODE, TITLE 18, SECTION 1001), AND/OR REVOCATION OF ANY STATION LICENSE OR CONSTRUCTION PERMIT (U.S. CODE, TITLE 47, SECTION 312(a)(1), AND/OR FORFEITURE (U.S. CODE, TITLE 47, SECTION 503), AND ANY FALSE STATEMENTS COULD SUBJECT THIS ENTITY TO LIABILITY UNDER THE FALSE CLAIMS ACT. |
|
I declare, under penalty of perjury, that I am an authorized representative of the above-named applicant for the Authorization(s) specified above. | David Ellington Owner 08/18/2022 |