| Applicant | Address | Phone | Applicant Type | |
|---|---|---|---|---|
|
MT. MANSFIELD TELEVISION, INC. Doing Business As: MT. MANSFIELD TELEVISION, INC. |
Jay Barton PO Box 4508 BURLINGTON, VT 05406 United States |
+1 (802) 652-6300 | BARTON@WCAX.COM | Corporation |
| Applicant | Address | Phone | |
|---|---|---|---|
|
[Confidential] |
|
|
|
| Applicant | Address | Phone | |
|---|---|---|---|
|
Jack N Goodman Law Offices of Jack N Goodman |
1200 New Hampshire Ave NW Suite 600 Washington, DC 20036 United States |
+1 (202) 776-2045 | jack@jackngoodman.com |
| 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 | WCAX-TV will transition from Channel 22 to the newly assigned Channel 20. This will impact WPTZ which shares the tower and antenna |
| 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 | PWR60D2 | |
| Year | 2006 | |
| Type | Inductive Output Tube | |
| IOT Power Type | Two | |
| Power Capacity | 60 kW |
| Section | Question | Response |
|---|---|---|
| New Transmitter | Use | Primary (Main) |
| Change Type | Purchase New | |
| Is this a request for upgraded equipment? | Yes | |
| Manufacturer | ||
| Model | ULXTE-60 | |
| Transmitter Type | Solid State | |
| Solid State Cooling | Liquid Cooled | |
| Solid State Power capacity | 38.4 kW | |
| Justification for New Transmitter | There is no room available to perform a retune of the existing IOT transmitter. |
| Section | Question | Response |
|---|---|---|
| Electrical Service | Service Entrance (3 phases 800A 208V) | No |
| Switchgear (industrial 800 amp) | No | |
| Transformer (480V) | No | |
| Power | N/A | |
| Rigid Conduit and Wiring | No | |
| Size | N/A | |
| Length | N/A | |
| Other Electrical Service | Yes | |
| Description | The new transmitter will require reconfiguration of the electrical service on site. The electrical work cost has been estimated based on verbal guidance from local electrical contractors. | |
| 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 |
| Section | Question | Response |
|---|---|---|
| New Transmitter | Use | Interim |
| Description of Use | N/A | |
| Change Type | Purchase | |
| Manufacturer | ||
| Model | ULXTE-30 | |
| Transmitter Type | Solid State | |
| Solid State Cooling | Liquid Cooled | |
| Solid State Power capacity | 19.2 kW | |
| Justification for New Transmitter | Needed to broadcast during transition period because the existing IOT must be removed to allow for the installation of the interim transmitter. |
| Section | Question | Response |
|---|---|---|
| Electrical Service | Service Entrance (3 phases 800A 208V) | No |
| Switchgear (industrial 800 amp) | No | |
| Transformer (480V) | No | |
| Power | N/A | |
| Rigid Conduit and Wiring | No | |
| Size | N/A | |
| Length | N/A | |
| Other Electrical Service | Yes | |
| Description | The new transmitter will require reconfiguration of the electrical service on site. The electrical work cost has been estimated based on verbal guidance from local electrical contractors. | |
| 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 | |
| Inside RF System | Is an additional interior RF system required to support this interim transmitter? | Yes |
| Name | Description |
|---|---|
UHF Inside RF System |
UHF Inside RF System including switching |
| Section | Question | Response |
|---|---|---|
| Antenna Related Expenses | Do you have antenna related expenses? | Yes |
| Section | Question | Response |
|---|---|---|
| Existing Antenna Description | Type of change | Retune Existing |
| 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? | Yes | |
| Is the existing 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 | Top Mount | |
| Antenna position in stack | Bottom | |
| Polarization | Horizontal | |
| Type | Broadband Panel | |
| Number of Stations Supported | 2 | |
| Number of Panels | 40 | |
| Design power capacity in use | 100.0 % | |
| Lower Limit | 470.00 MHz | |
| Upper Limit | 710.00 MHz | |
| Other Antenna Type | N/A | |
| ERP: | 443.0 kW | |
| Manufacturer | Dielectric | |
| Model | TUP-04/C4SP-10/40H-2-R | |
| Year | 2006 |
| Facility ID | Call Sign |
|---|---|
| 57476 | WPTZ |
| Section | Question | Response |
|---|---|---|
| Sweep Test of Existing Antenna | Do you need a sweep test of existing antenna? | Yes |
| Section | Question | Response |
|---|---|---|
| Combiner for Shared Antenna | Do you need a Combiner for a Shared Antenna? | Yes |
| Type | New | |
| Number of channels supported | 3 | |
| Frequencies of channels supported | Upper and lower frequency | |
| Frequency | 470.0 MHz - 698.0 MHz |
| Name | Description |
|---|---|
Lower Power Elbow Complex |
3 1/8" line feed, broadband |
| Section | Question | Response |
|---|---|---|
| Existing Antenna Description | Type of change | Retune Existing |
| Antenna Use | Auxiliary (Backup) | |
| Description of Use | Backup | |
| Ownership | Owned | |
| Owner | N/A | |
| Site | N/A | |
| Is this antenna currently shared with any other stations? | Yes | |
| 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 | Top Mount | |
| Antenna position in stack | Top | |
| Polarization | Horizontal | |
| Type | Broadband Panel | |
| Number of Stations Supported | 2 | |
| Number of Panels | 8 | |
| Design power capacity in use | 100.0 % | |
| Lower Limit | 470.00 MHz | |
| Upper Limit | 710.00 MHz | |
| Other Antenna Type | N/A | |
| ERP: | 76.6 kW | |
| Manufacturer | Dielectric | |
| Model | TUP-04-2/8U-1-R | |
| Year | 2006 |
| Facility ID | Call Sign |
|---|---|
| 57476 | WPTZ |
| Section | Question | Response |
|---|---|---|
| Sweep Test of Existing Antenna | Do you need a sweep test of existing antenna? | Yes |
| Section | Question | Response |
|---|---|---|
| Combiner for Shared Antenna | Do you need a Combiner for a Shared Antenna? | Yes |
| Type | New | |
| Number of channels supported | 3 | |
| Frequencies of channels supported | Upper and lower frequency | |
| Frequency | 470.0 MHz - 698.0 MHz |
| 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 | Auxiliary (Backup) | |
| Description of Use | Backup | |
| Ownership | Owned | |
| Owner | N/A | |
| Site | N/A | |
| Is this transmission currently shared with any other stations? | Yes | |
| Is Transmission Line in operating condition? | Yes | |
| Existing Transmission Line Manufacturer and Type | Manufacturer | |
| Type | Rigid | |
| Diameter | 4 1/16 inches | |
| Other Diameter | N/A | |
| Segment Length | Broadband | |
| Other Segment Length | N/A | |
| Number of parallel runs | 1 | |
| Length | 500 feet per run |
| Facility ID | Call Sign |
|---|---|
| 57476 | WPTZ |
| Section | Question | Response |
|---|---|---|
| New Transmission Line Costs | Use | Auxiliary (Backup) |
| Description of Use | Backup | |
| Change Type | Purchase New | |
| Is this a request for upgraded equipment? | No | |
| Type | Rigid | |
| Diameter | 4 1/16 inches | |
| Other Diameter | N/A | |
| Segment Length | Broadband | |
| Other Segment Length | N/A | |
| Number of parallel runs | 1 | |
| Length | 500 feet per run | |
| Justification for New Transmission Line | Line sweep determined that flange summing occurs in band for repacked channel 20 eliminating chances to reuse any of the existing lines |
| 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 this transmission currently shared with any other stations? | Yes | |
| Is Transmission Line in operating condition? | Yes | |
| Existing Transmission Line Manufacturer and Type | Manufacturer | |
| Type | Rigid | |
| Diameter | 3 1/8 inches | |
| Other Diameter | N/A | |
| Segment Length | Broadband | |
| Other Segment Length | N/A | |
| Number of parallel runs | 1 | |
| Length | 450 feet per run |
| Facility ID | Call Sign |
|---|---|
| 57476 | WPTZ |
| 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 | Rigid | |
| Diameter | 3 1/8 inches | |
| Other Diameter | N/A | |
| Segment Length | Broadband | |
| Other Segment Length | N/A | |
| Number of parallel runs | 1 | |
| Length | 450 feet per run | |
| Justification for New Transmission Line | Line sweep determined that flange summing occurs in band for repacked channel 20 eliminating chances to reuse any of the existing lines |
| 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? | Yes | |
| Is Transmission Line in operating condition? | Yes | |
| Existing Transmission Line Manufacturer and Type | Manufacturer | |
| Type | Rigid | |
| Diameter | 6 1/8 inches | |
| Other Diameter | N/A | |
| Segment Length | Broadband | |
| Other Segment Length | N/A | |
| Number of parallel runs | 1 | |
| Length | 450 feet per run |
| Facility ID | Call Sign |
|---|---|
| 57476 | WPTZ |
| 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 | Rigid | |
| Diameter | 6 1/8 inches | |
| Other Diameter | N/A | |
| Segment Length | Broadband | |
| Other Segment Length | N/A | |
| Number of parallel runs | 1 | |
| Length | 450 feet per run | |
| Justification for New Transmission Line | Line sweep determined that flange summing occurs in band for repacked channel 20 eliminating chances to reuse any of the existing lines |
| 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? | No | |
| Is tower compliant with Rev G? | No | |
| Existing Tower Structure Registration | Do you have a tower registration number? | No |
| ASR Number | ||
| Coordinates (NAD83) | Latitude (NAD83) | 44° 31' 32.19" N- |
| Longitude (NAD83) | 072° 48' 56.4" W- | |
| Overall Structure Height | 185.00 feet | |
| Support Structure Height | 130.00 feet | |
| Ground Elevation Above Mean Sea Level (AMSL) | 4166.67 feet | |
| Structure Type | MTOWER - Monopole | |
| Tower Owner | WCAX-TV | |
| Date Constructed | 01/01/2005 |
| Facility ID | Call Sign | Service |
|---|---|---|
| 57476 | WPTZ | DTV |
| Users |
|---|
| WVPS FM |
| WEZF FM |
| 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: | Minor Reinforcements needed |
| Section | Question | Response |
|---|---|---|
| Tower Rigging Costs | Complex Tower | Terrain constrained |
| Helicopter Services Required | Are helicopter services required? | Yes |
| Name | Description |
|---|---|
Move Equipment |
Replace transmission lines |
| Section | Question | Response |
|---|---|---|
| Outside Project Management Services | Do you require outside project management services? | Yes |
| Number of Hours | 900 | |
| Explanation | Strategic Support | |
| 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 | Yes | |
| For Main Facility | Yes | |
| Prepare engineering section of Form FCC License to Cover Application | Yes | |
| For Auxiliary Facility | Yes | |
| 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 | Yes | |
| For Main Facility | Yes | |
| Prepare and file Form FCC License to Cover Application | Yes | |
| For Auxiliary Facility | Yes | |
| For Main Facility | Yes | |
| Prepare request for Special Temporary Authority | Yes | |
| Quantity | 1 | |
| NEPA Section 106 environmental review | No | |
| Environmental Assessment | Yes | |
| ASR Modification | No | |
| FAA Consultation (including preparation of FAA Form 7460) | No | |
| Negotiation of Lease and other Matter for Shared Locations | No | |
| Prepare or Review FCC Form 399 for Reimbursement | Yes | |
| Address transition timing and coordination issues w/ other stations and wireless providers | Yes | |
| RF Field Engineering Services | Comprehensive coverage verification via field study | No |
| RF exposure measurements | Yes | |
| Additional Field Engineering Service | No | |
| Number of Days | N/A | |
| Justification | N/A |
| 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 | Yes | |
| BLM or NFS Coordination | Yes | |
| FCC Construction Permit Minor Change | Yes | |
| FCC License to Cover Application | Yes | |
| FCC Special Temporary Authority Application | Yes | |
| Other Miscellaneous Expenses | Does this relocation require paying Disposal Costs (for equipment and other waste, net of any salvage value)? | Yes |
| Does this relocation require Equipment Delivery or Handling Charges not otherwise included in individual item costs? | Yes | |
| Does this relocation require Equipment Storage? | Yes | |
| Does this relocation require the Development and Airing of an Announcement regarding an upcoming channel change? | Yes | |
| Does this relocation require MVPD Notification of a Channel Change? | Yes |
| Name | Description |
|---|---|
Taxes |
State and Local Taxes |
| Description | Predetermined Cost Estimate |
Estimated Cost | Estimated Cost Justification | Actual Cost | Actual Cost Justification |
|---|---|---|---|---|---|
| Sub-total | $2,449,500.00 | $2,013,289.00 | N/A | $0.00 | N/A |
| Total for all systems | $5,227,282.00 | $3,663,069.00 | N/A | $0.00 | N/A |
| Interim Transmitter ULXTE-30 | $951,500.00 | $822,624.00 | $0.00 | ||
| UHF - Liquid Cooled Solid State Transmitter 14.2 - 20 kW | $684,000.00 | $562,624.00 | N/A | N/A | N/A |
| UHF inside RF system including switching | $147,500.00 | $140,000.00 | N/A | N/A | N/A |
| UHF Inside RF System | $70,000.00 | $70,000.00 | N/A | N/A | N/A |
| Other Electrical Service: The new transmitter will require reconfiguration of the electrical service on site. The electrical work cost has been estimated based on verbal guidance from local electrical contractors. | $50,000.00 | $50,000.00 | N/A | N/A | N/A |
| Primary Transmitter ULXTE-60 | $1,498,000.00 | $1,190,665.00 | $0.00 | ||
| Other Electrical Service: The new transmitter will require reconfiguration of the electrical service on site. The electrical work cost has been estimated based on verbal guidance from local electrical contractors. | $25,000.00 | $25,000.00 | N/A | N/A | N/A |
| UHF - Liquid Cooled Solid State Transmitter 35 - 50 kW | $1,473,000.00 | $1,165,665.00 | N/A | N/A | N/A |
| Description | Predetermined Cost Estimate |
Estimated Cost | Estimated Cost Justification | Actual Cost | Actual Cost Justification |
|---|---|---|---|---|---|
| Sub-total | $1,305,445.00 | $513,872.00 | N/A | $0.00 | N/A |
| Total for all systems | $5,227,282.00 | $3,663,069.00 | N/A | $0.00 | N/A |
| Primary Antenna TUP-04/C4SP-10/40H-2-R | $656,565.00 | $261,652.00 | $0.00 | ||
| UHF - High Power Top Mount (200-1000 kW), Two Station broadband panel antenna, horizontally polarized | $547,000.00 | $0.00 | Ghost antenna inserted by form, cannot remove. This is a bug. | N/A | N/A |
| Sweep test of existing antenna | $6,730.00 | $6,400.00 | N/A | N/A | N/A |
| New combiner, cost per channel (without antenna) | $84,200.00 | $240,000.00 | Catalog cost listed as 80k per channel | N/A | N/A |
| Elbow complex, broadband, at antenna input, per 6 1/8. feedline (if needed) | $13,700.00 | $10,317.00 | N/A | N/A | N/A |
| Lower Power Elbow Complex | $4,935.00 | $4,935.00 | N/A | N/A | N/A |
| Auxiliary Antenna TUP-04-2/8U-1-R | $648,880.00 | $252,220.00 | $0.00 | ||
| New combiner, cost per channel (without antenna) | $84,200.00 | $240,000.00 | Catalog cost listed as 80k per channel | N/A | N/A |
| Sweep test of existing antenna | $6,730.00 | $6,400.00 | N/A | N/A | N/A |
| Elbow complex, broadband, at antenna input, per 4 1/16. feedline (if needed) | $10,950.00 | $5,820.00 | N/A | N/A | N/A |
| UHF - High Power Top Mount (200-1000 kW), Two Station broadband panel antenna, horizontally polarized | $547,000.00 | $0.00 | Ghost antenna, cannot be removed. This is a bug. | N/A | N/A |
| Description | Predetermined Cost Estimate |
Estimated Cost | Estimated Cost Justification | Actual Cost | Actual Cost Justification |
|---|---|---|---|---|---|
| Sub-total | $239,900.00 | $195,461.00 | N/A | $0.00 | N/A |
| Total for all systems | $5,227,282.00 | $3,663,069.00 | N/A | $0.00 | N/A |
| Primary Transmission Line | $54,000.00 | $46,208.00 | $0.00 | ||
| Rigid Transmission Line - copper, 3 1/8" broadband | $54,000.00 | $46,208.00 | N/A | N/A | N/A |
| Primary Transmission Line | $104,400.00 | $82,542.00 | $0.00 | ||
| Rigid Transmission Line - copper, 6 1/8" broadband | $104,400.00 | $82,542.00 | N/A | N/A | N/A |
| Auxiliary Transmission Line | $81,500.00 | $66,711.00 | $0.00 | ||
| Rigid Transmission Line - copper, 4 1/16" broadband | $81,500.00 | $66,711.00 | N/A | N/A | N/A |
| Description | Predetermined Cost Estimate |
Estimated Cost | Estimated Cost Justification | Actual Cost | Actual Cost Justification |
|---|---|---|---|---|---|
| Sub-total | $731,940.00 | $368,640.00 | N/A | $0.00 | N/A |
| Total for all systems | $5,227,282.00 | $3,663,069.00 | N/A | $0.00 | N/A |
| Primary Tower MTOWER | $731,940.00 | $368,640.00 | $0.00 | ||
| Minor tower reinforcement/modifications | $158,000.00 | $150,000.00 | N/A | N/A | N/A |
| Complex Tower (includes, for example, those with candelabras and/or stacked antennas) | $421,000.00 | $80,000.00 | N/A | N/A | N/A |
| Tower mapping for an undocumented/poorly documented tower and preparation of documentation necessary for tower load study | $26,300.00 | $12,000.00 | N/A | N/A | N/A |
| Tower Helicopter Lift | $46,640.00 | $46,640.00 | May require helicopter to delivery equipment and transmission line to transmitter site. | N/A | N/A |
| Move Equipment | $80,000.00 | $80,000.00 | N/A | N/A | N/A |
| Description | Predetermined Cost Estimate |
Estimated Cost | Estimated Cost Justification | Actual Cost | Actual Cost Justification |
|---|---|---|---|---|---|
| Sub-total | $210,325.00 | $289,750.00 | N/A | $0.00 | N/A |
| Total for all systems | $5,227,282.00 | $3,663,069.00 | N/A | $0.00 | N/A |
| Outside Professional Services | $210,325.00 | $289,750.00 | $0.00 | ||
| Prepare engineering section of FCC Form 2100 (main), License to Cover Application | $1,580.00 | $1,500.00 | N/A | N/A | N/A |
| RF Consulting Engineer Fees- Aux Antenna: Prepare engineering section of FCC Form 2100, License to Cover Application | $1,580.00 | $1,500.00 | N/A | N/A | N/A |
| Attorney Fees - Prepare and File FCC Form 2100 (main), Construction Permit Application | $5,260.00 | $5,000.00 | N/A | N/A | N/A |
| Attorney Fees -Prepare and File FCC Form 2100 (main), License to Cover Application | $2,365.00 | $2,250.00 | N/A | N/A | N/A |
| Environmental Assessment, if triggered by NEPA Section 106 review or for certain structures over 450 feet | $10,520.00 | $100,000.00 | potential if tower requires reinforcement State of Vermont | N/A | N/A |
| Project management of the transition | $142,200.00 | $135,000.00 | N/A | N/A | N/A |
| Prepare engineering section of FCC Form 2100 (main), Construction Permit Application | $3,155.00 | $3,000.00 | N/A | N/A | N/A |
| Attorney Fees - Prepare and File request for Special Temporary Authorization | $3,680.00 | $3,500.00 | N/A | N/A | N/A |
| Perform engineering study for new channel assignment and antenna development | $7,360.00 | $7,000.00 | N/A | N/A | N/A |
| Prepare and or review reimbursement form | $2,630.00 | $2,500.00 | N/A | N/A | N/A |
| RF Consulting Engineer Fees- Aux Antenna: Prepare engineering section of FCC Form 2100, Construction Permit Application | $2,105.00 | $2,000.00 | N/A | N/A | N/A |
| Address transition timing and coordination issues w/ other stations and wireless | $2,630.00 | $2,500.00 | N/A | N/A | N/A |
| RF Exposure Measurements | $21,050.00 | $20,000.00 | N/A | N/A | N/A |
| Attorney Fees - Aux Antenna, prepare and File Form 2100 Construction Permit or License Application | $4,210.00 | $4,000.00 | N/A | N/A | N/A |
| Description | Predetermined Cost Estimate |
Estimated Cost | Estimated Cost Justification | Actual Cost | Actual Cost Justification |
|---|---|---|---|---|---|
| Sub-total | $290,172.00 | $282,057.00 | N/A | $0.00 | N/A |
| Total for all systems | $5,227,282.00 | $3,663,069.00 | N/A | $0.00 | N/A |
| Other Expenses | $290,172.00 | $282,057.00 | $0.00 | ||
| DTV Medical Facility Notification | $11,550.00 | $3,490.00 | N/A | N/A | N/A |
| BLM or NFS Coordination | $10,000.00 | $10,000.00 | N/A | N/A | N/A |
| Taxes | $171,482.00 | $171,482.00 | N/A | N/A | N/A |
| Equipment Delivery and Handling Charges | $10,000.00 | $10,000.00 | N/A | N/A | N/A |
| Equipment Storage | $12,000.00 | $12,000.00 | N/A | N/A | N/A |
| MVPD Notification of Channel Change | $1,000.00 | $1,000.00 | N/A | N/A | N/A |
| FCC Filing Fees - Special Temporary Authorization request | $195.00 | $190.00 | N/A | N/A | N/A |
| Non-zoning permits | $2,500.00 | $2,500.00 | N/A | N/A | N/A |
| FCC Filing Fees - Form 2100 minor change CP application | $1,110.00 | $1,070.00 | N/A | N/A | N/A |
| FCC Filing Fees - Form 2100 license to cover application | $335.00 | $325.00 | N/A | N/A | N/A |
| Disposal Costs (for equipment and other waste, net of any salvage value) | $60,000.00 | $60,000.00 | N/A | N/A | N/A |
| Develop and air announcement of upcoming channel change | $10,000.00 | $10,000.00 | N/A | N/A | N/A |
| Predetermined Cost Estimate |
Estimated Cost | Actual Cost | |
|---|---|---|---|
| Total for all systems | $5,227,282.00 | $3,663,069.00 | $0.00 |
| 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. | Peter R Martin President 07/12/2017 |
