| Applicant | Address | Phone | Applicant Type | |
|---|---|---|---|---|
|
MARYLAND PUBLIC BROADCASTING COMMISSION Doing Business As: MARYLAND PUBLIC BROADCASTING COMMISSION |
Larry D. Unger, President & CEO 11767 OWINGS MILLS BOULEVARD OWINGS MILLS, MD 21117 United States |
+1 (410) 356-5600 | lunger@mpt.org | Government Entity |
| Applicant | Address | Phone | |
|---|---|---|---|
|
[Confidential] |
|
|
|
| Applicant | Address | Phone | |
|---|---|---|---|
|
Joseph L. Snelson , Jr . Technical Consultant Meintel, Sgrignoli & Wallace |
1282 Smallwood Drive, Suite 372 Waldorf, MD 20603 United States |
+1 (303) 344-8037 | joe.snelson@mswdtv.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. | No |
| Briefly describe transition plan | Current transmission system consists of main/aux transmitters feeding a transmission line which connects to the antenna on the tower. Work includes tower study/rehabilitation to support new antenna and line and connecting to repack transmitter. |
| 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 | Auxiliary (Backup) | |
| Description of Use | Used in case of failure of the main | |
| 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 | TDU2-5K00LV | |
| Year | 2005 | |
| Type | Solid State | |
| Solid State Cooling | Liquid Cooled | |
| Solid State Power Capacity | 4.0 kW |
| Section | Question | Response |
|---|---|---|
| New Transmitter | Use | Auxiliary (Backup) |
| Change Type | Purchase New | |
| Is this a request for upgraded equipment? | No | |
| Manufacturer | ||
| Model | MPTV-PRLX-U3 | |
| Transmitter Type | Solid State | |
| Solid State Cooling | Liquid Cooled | |
| Solid State Power capacity | 5.0 kW | |
| Justification for New Transmitter | Current transmitter is not supported for a channel change. See attached Transmitter Replace justification letter from manufacturer. Note: Comark does not make a 4 kW liquid cooled 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 | Electrical contractor to connect transmitter into existing electrical panel and wire heat exchanger into transmitter. Includes material and labor. | |
| 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 Interface |
License required to interface transmitter into current remote control system |
Bag Filter |
Bag type water filtration for heat exchanger system. Current pre-repack cooling system has this filtering. |
Coolant |
The coolant used for the transmitter heat exchanger is not included in the transmitter price |
Rigid Coax Line |
Rigid interconnection coax lines from transmitter to filter to antenna switch. |
| 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 | TDU2-5K00LV | |
| Year | 2005 | |
| Type | Solid State | |
| Solid State Cooling | Liquid Cooled | |
| Solid State Power Capacity | 4.0 kW |
| Section | Question | Response |
|---|---|---|
| New Transmitter | Use | Primary (Main) |
| Change Type | Purchase New | |
| Is this a request for upgraded equipment? | No | |
| Manufacturer | ||
| Model | MPTV-PRLX-U3 | |
| Transmitter Type | Solid State | |
| Solid State Cooling | Liquid Cooled | |
| Solid State Power capacity | 5.0 kW | |
| Justification for New Transmitter | Current transmitter is not supported for a channel change. See attached Transmitter Replace justification letter from manufacturer. Comark does not make a 4.0 kW liquid cooled 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 | Electrical contractor to connect transmitter into existing electrical panel and wire heat exchanger into transmitter. Includes material and labor. | |
| 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 |
|---|---|
Site Design and Survey |
Incorporates all aspects of the transmitter room design, including power distribution requirements, equipment placement, RF system layout, plumbing, and remote control. |
Rigid Coax Line |
Rigid interconnection coax lines from transmitter to filter to antenna switch. |
Motorized Switch |
Electric actuated switch to switch main/auxiliary transmitters into antenna. Current transmitter has this capability but switch cannot be moved as it is in pre-repack service. |
CIF Mask Filter |
Constant Impedance mask Filter. Current mask filter is a CIF. |
Coolant |
The coolant used for the transmitter heat exchanger is not included in the transmitter price |
Remote Control Interface |
License required to interface transmitter into current remote control system |
Bag Filter |
Bag type water filtration for heat exchanger system. Current pre-repack cooling system has this filtering. |
| 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? | Yes | |
| 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 | 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 | N/A | |
| Design power capacity in use | N/A | |
| Lower Limit | N/A | |
| Upper Limit | N/A | |
| Other Antenna Type | N/A | |
| ERP: | 100.0 kW | |
| Manufacturer | ||
| Model | TLP-16M C | |
| Year | 2008 |
| 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? | Yes | |
| 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? | No | |
| New Antenna Manufacturer and Types | Class | Full Power |
| Mounting | Side Mount | |
| Antenna position in stack | Not in Stack | |
| Polarization | Elliptical | |
| 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: | 80.8 kW | |
| Manufacturer | ||
| Model | TLP-16M/VP | |
| Year | 2018 | |
| Justification for New Antenna | The current antenna is tuned for channel 36 and cannot be retuned to the repack channel of 26. Applicant is proposing to replace with a similar same make and model with V-Pol and tuned to the repack 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? | 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 Air | |
| Diameter | 4 inches | |
| Other Diameter | N/A | |
| Segment Length | N/A | |
| Other Segment Length | N/A | |
| Number of parallel runs | 1 | |
| Length | 500 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 | Rigid | |
| Diameter | 3 1/8 inches | |
| Other Diameter | N/A | |
| Segment Length | 19 1/2 inches | |
| Other Segment Length | N/A | |
| Number of parallel runs | 1 | |
| Length | 500 feet per run | |
| Justification for New Transmission Line | New line is needed since current line is in full time use for pre-repack channel. Without replacement it would not be possible to transition to repack channel without significant off-air time. Additionally, no testing could be accomplished. |
| 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 | 40 feet per run | |
| Justification for New Transmission Line | Add 40 feet to current flex line to move current antenna down to allow for new antenna. |
| Name | Description |
|---|---|
Sweep Test |
Electrical sweep of line after addition of line extension to move antenna down |
Elbows |
Two elbows to extend current flex line downward to connect to relocated 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? | No | |
| Is this tower currently shared with any other stations? | Yes | |
| One or more FM, AM or TV radio broadcaster(s) | No | |
| Others Types of Users | Yes | |
| Is tower documented for structural analysis? | Yes | |
| Is tower compliant with Rev G? | Yes | |
| Existing Tower Structure Registration | Do you have a tower registration number? | Yes |
| ASR Number | 1224298 | |
| Coordinates (NAD83) | Latitude (NAD83) | 39° 24' 14.3" N- |
| Longitude (NAD83) | 079° 17' 36.1" W- | |
| Overall Structure Height | 479.00 feet | |
| Support Structure Height | 416.66 feet | |
| Ground Elevation Above Mean Sea Level (AMSL) | 3039.66 feet | |
| Structure Type | TOWER - Free Standing or Guyed Structure | |
| Tower Owner | Maryland Public Broadcasting Commission | |
| Date Constructed | 05/01/2005 |
| Users |
|---|
| LPFM |
| 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 | N/A |
| Helicopter Services Required | Are helicopter services required? | No |
| Section | Question | Response |
|---|---|---|
| Outside Project Management Services | Do you require outside project management services? | Yes |
| Number of Hours | 200 | |
| Explanation | Applicant has limited internal resources to oversee installing and commissioning this repack project. It will rely on outside services to manage all work required. | |
| 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 | No | |
| Environmental Assessment | No | |
| 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 | 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 |
|---|---|
Progress Reporting |
Prepare and file 8 required progress reports on FCC Form 2100, Schedule 387 on a quarterly basis with the FCC. |
| 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? | Yes | |
| Does this relocation require the Development and Airing of an Announcement regarding an upcoming channel change? | No | |
| Does this relocation require MVPD Notification of a Channel Change? | Yes |
| Description | Predetermined Cost Estimate |
Estimated Cost | Estimated Cost Justification | Actual Cost | Actual Cost Justification |
|---|---|---|---|---|---|
| Sub-total | $689,992.00 | $592,992.00 | N/A | $1,888.90 | N/A |
| Total for all systems | $1,299,672.00 | $1,021,955.00 | N/A | $5,088.90 | N/A |
| Primary Transmitter MPTV-PRLX-U3 | $389,512.00 | $341,012.00 | $1,888.90 | ||
| Bag Filter | $6,975.00 | $6,975.00 | Bag type water filtration for heat exchanger system. Current pre-repack cooling system has this filtering. | N/A | N/A |
| Remote Control Interface | $2,205.00 | $2,205.00 | License required to interface transmitter into current remote control system | N/A | N/A |
| Coolant | $1,000.00 | $1,000.00 | The coolant used for the transmitter heat exchanger is not included in the transmitter price | N/A | N/A |
| CIF Mask Filter | $60,207.00 | $60,207.00 | Constant Impedance mask Filter. Current mask filter is a CIF. | N/A | N/A |
| Motorized Switch | $13,525.00 | $13,525.00 | Electric actuated switch to switch main/auxiliary transmitters into antenna. Current transmitter has this capability but switch cannot be moved as it is in pre-repack service. | N/A | N/A |
| Rigid Coax Line | $2,600.00 | $2,600.00 | Rigid RF Line Step Reducer to connect filter output to antenna switch | N/A | N/A |
| Site Design and Survey | $15,300.00 | $15,300.00 | Incorporates all aspects of the transmitter room design, including power distribution requirements, equipment placement, RF system layout, plumbing, and remote control. | $1,888.90 | N/A |
| Other Electrical Service: Electrical contractor to connect transmitter into existing electrical panel and wire heat exchanger into transmitter. Includes material and labor. | $14,200.00 | $14,200.00 | Electrical contractor to connect transmitter into existing electrical panel and wire heat exchanger into transmitter. Includes material and labor. See attached electrical quote. | N/A | N/A |
| UHF - Liquid Cooled Solid State Transmitter 4.9 . 6.5 kW | $273,500.00 | $225,000.00 | N/A | N/A | N/A |
| Auxiliary Transmitter MPTV-PRLX-U3 | $300,480.00 | $251,980.00 | $0.00 | ||
| Rigid Coax Line | $2,600.00 | $2,600.00 | Rigid interconnection coax lines from transmitter to filter to antenna switch. | N/A | N/A |
| Coolant | $1,000.00 | $1,000.00 | The coolant used for the transmitter heat exchanger is not included in the transmitter price | N/A | N/A |
| Bag Filter | $6,975.00 | $6,975.00 | Bag type water filtration for heat exchanger system. Current pre-repack cooling system has this filtering. | N/A | N/A |
| UHF - Liquid Cooled Solid State Transmitter 4.9 . 6.5 kW | $273,500.00 | $225,000.00 | N/A | N/A | N/A |
| Other Electrical Service: Electrical contractor to connect transmitter into existing electrical panel and wire heat exchanger into transmitter. Includes material and labor. | $14,200.00 | $14,200.00 | Electrical contractor to connect transmitter into existing electrical panel and wire heat exchanger into transmitter. Includes material and labor. See attached electrical quote. | N/A | N/A |
| Remote Control Interface | $2,205.00 | $2,205.00 | License required to interface transmitter into current remote control system | N/A | N/A |
| Actual Information Description | File Name |
|---|---|
| Bag Filter | Information not provided. |
| Remote Control Interface | Information not provided. |
| Coolant | Information not provided. |
| CIF Mask Filter | Information not provided. |
| Motorized Switch | Information not provided. |
| Rigid Coax Line | Information not provided. |
| Site Design and Survey | |
| Other Electrical Service: Electrical contractor to connect transmitter into existing electrical panel and wire heat exchanger into transmitter. Includes material and labor. | Information not provided. |
| UHF - Liquid Cooled Solid State Transmitter 4.9 . 6.5 kW | Information not provided. |
| Rigid Coax Line | Information not provided. |
| Coolant | Information not provided. |
| Bag Filter | Information not provided. |
| UHF - Liquid Cooled Solid State Transmitter 4.9 . 6.5 kW | Information not provided. |
| Other Electrical Service: Electrical contractor to connect transmitter into existing electrical panel and wire heat exchanger into transmitter. Includes material and labor. | Information not provided. |
| Remote Control Interface | Information not provided. |
| Description | Predetermined Cost Estimate |
Estimated Cost | Estimated Cost Justification | Actual Cost | Actual Cost Justification |
|---|---|---|---|---|---|
| Sub-total | $138,240.00 | $36,762.00 | N/A | $0.00 | N/A |
| Total for all systems | $1,299,672.00 | $1,021,955.00 | N/A | $5,088.90 | N/A |
| Primary Antenna TLP-16M/VP | $138,240.00 | $36,762.00 | $0.00 | ||
| UHF - Lower Power Side Mount, One Station antenna . medium power (50-200 kW), elliptically or circularly polarized | $103,100.00 | $21,958.00 | N/A | N/A | N/A |
| Sweep test of existing antenna | $6,730.00 | $6,400.00 | N/A | N/A | N/A |
| Side mount brackets for high power antennas (if not included in antenna base cost) | $23,150.00 | $3,404.00 | 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 | $5,000.00 | N/A | N/A | N/A |
| Description | Predetermined Cost Estimate |
Estimated Cost | Estimated Cost Justification | Actual Cost | Actual Cost Justification |
|---|---|---|---|---|---|
| Sub-total | $63,760.00 | $70,071.00 | N/A | $0.00 | N/A |
| Total for all systems | $1,299,672.00 | $1,021,955.00 | N/A | $5,088.90 | N/A |
| Interim Transmission Line | $11,760.00 | $11,640.00 | $0.00 | ||
| Elbows | $3,000.00 | $3,000.00 | Two elbows to extend current flex line downward to connect to relocated antenna. | N/A | N/A |
| Sweep Test | $6,400.00 | $6,400.00 | Electrical sweep of line after addition of line extension to move antenna down | N/A | N/A |
| Flexible Air Transmission Line - dielectric, 3" | $2,360.00 | $2,240.00 | N/A | N/A | N/A |
| Primary Transmission Line | $52,000.00 | $58,431.00 | $0.00 | ||
| Rigid Transmission Line - copper, 3 1/8" | $52,000.00 | $58,431.00 | See attached quote for cost. | N/A | N/A |
| Description | Predetermined Cost Estimate |
Estimated Cost | Estimated Cost Justification | Actual Cost | Actual Cost Justification |
|---|---|---|---|---|---|
| Sub-total | $268,500.00 | $190,200.00 | N/A | $3,200.00 | N/A |
| Total for all systems | $1,299,672.00 | $1,021,955.00 | N/A | $5,088.90 | N/A |
| Primary Tower TOWER | $268,500.00 | $190,200.00 | $3,200.00 | ||
| Tower mapping for an undocumented/poorly documented tower and preparation of documentation necessary for tower load study | $26,300.00 | $10,200.00 | N/A | $3,200.00 | N/A |
| Short Tower (less than 500') | $84,200.00 | $80,000.00 | N/A | N/A | N/A |
| Minor tower reinforcement/modifications | $158,000.00 | $100,000.00 | 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 | |
| Short Tower (less than 500') | Information not provided. |
| Minor tower reinforcement/modifications | Information not provided. |
| Description | Predetermined Cost Estimate |
Estimated Cost | Estimated Cost Justification | Actual Cost | Actual Cost Justification |
|---|---|---|---|---|---|
| Sub-total | $81,950.00 | $79,250.00 | N/A | $0.00 | N/A |
| Total for all systems | $1,299,672.00 | $1,021,955.00 | N/A | $5,088.90 | N/A |
| Outside Professional Services | $81,950.00 | $79,250.00 | $0.00 | ||
| Project management of the transition | $31,600.00 | $30,000.00 | N/A | N/A | N/A |
| Prepare and or review reimbursement form | $2,630.00 | $2,500.00 | N/A | N/A | N/A |
| Perform engineering study for new channel assignment and antenna development | $7,360.00 | $7,000.00 | 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 |
| Prepare engineering section of FCC Form 2100 (main), 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 |
| Progress Reporting | $28,000.00 | $28,000.00 | Prepare and file 8 required progress reports on FCC Form 2100, Schedule 387 on a quarterly basis with the FCC. | N/A | N/A |
| Description | Predetermined Cost Estimate |
Estimated Cost | Estimated Cost Justification | Actual Cost | Actual Cost Justification |
|---|---|---|---|---|---|
| Sub-total | $57,230.00 | $52,680.00 | N/A | $0.00 | N/A |
| Total for all systems | $1,299,672.00 | $1,021,955.00 | N/A | $5,088.90 | N/A |
| Other Expenses | $57,230.00 | $52,680.00 | $0.00 | ||
| MVPD Notification of Channel Change | $1,000.00 | $1,000.00 | Notification will need to be made to MVPD's as required. Applicant to explore using an outside firm to determine which facilities will need to be notified and send the appropriate notification letters. | N/A | N/A |
| DTV Medical Facility Notification | $11,550.00 | $7,000.00 | N/A | N/A | N/A |
| Equipment Delivery and Handling Charges | $23,320.00 | $23,320.00 | See transmitter quotes for shipping and unloading. An estimate of $5,000 was added for antenna and line shipping. | N/A | N/A |
| Disposal Costs (for equipment and other waste, net of any salvage value) | $20,000.00 | $20,000.00 | Applicant will be required to dispose of the current transmission line and transmitter and heavy oil filled high voltage power supplies. These cannot be disposed of in a typical landfill. | N/A | N/A |
| Equipment Storage | $1,360.00 | $1,360.00 | Station may receive antenna and transmission line prior to tower crew availability. No on-site storage is available. Obtained estimate from manufacturer for 60 days of storage. | N/A | N/A |
| Predetermined Cost Estimate |
Estimated Cost | Actual Cost | |
|---|---|---|---|
| Total for all systems | $1,299,672.00 | $1,021,955.00 | $5,088.90 |
| 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. | Holl Davenport Fiscal accounts clerk 04/20/2018 |
| 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. | Holly Davenport f 04/20/2018 |
