Applicant | Address | Phone | Applicant Type | |
---|---|---|---|---|
ROCKY MOUNTAIN PUBLIC MEDIA, INC. Doing Business As: ROCKY MOUNTAIN PUBLIC MEDIA, INC. |
DOUG HOUSTON 1089 BANNOCK STREET DENVER, CO 80204 United States |
+1 (303) 892-6666 | doughouston@rmpbs.org | Not-for-Profit |
Applicant | Address | Phone | |
---|---|---|---|
[Confidential] |
|
|
|
Applicant | Address | Phone | |
---|---|---|---|
James Schoedler KRMA Repack Project Manager JB Schoedler Associates LLC |
1069 S Downing Street Denver, CO 80209 United States |
+1 (303) 725-9043 | jschoedler@usa.net |
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 | To transition from CH 18 to CH 33 KRMA must replace its main antenna, transmission line, RF switching, main and backup transmitters. An interim antenna on the new channel will be used during replacement of the main 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 | Auxiliary (Backup) | |
Description of Use | Low Power Backup | |
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 | Innovator LX | |
Year | 2009 | |
Type | Solid State | |
Solid State Cooling | Air Cooled | |
Solid State Power Capacity | 3 kW |
Section | Question | Response |
---|---|---|
New Transmitter | Use | Auxiliary (Backup) |
Change Type | Purchase New | |
Is this a request for upgraded equipment? | No | |
Manufacturer | ||
Model | UAXTE-6R44 | |
Transmitter Type | Solid State | |
Solid State Cooling | Air Cooled | |
Solid State Power capacity | 3.6 kW | |
Justification for New Transmitter | KRMA originally requested funds to retune the existing Axcera transmitter, but after submitting sample rf modules to UBS/Axcera for re-tuning, the company has advised that due to the age and design of the modules the re-tuning will not be possible. |
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? | 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 |
---|---|---|
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 | Power CD | |
Year | 2009 | |
Type | Inductive Output Tube | |
IOT Power Type | Single | |
Power Capacity | 30 kW |
Section | Question | Response |
---|---|---|
New Transmitter | Use | Primary (Main) |
Change Type | Purchase New | |
Is this a request for upgraded equipment? | No | |
Manufacturer | ||
Model | ULXTE-50 | |
Transmitter Type | Solid State | |
Solid State Cooling | Liquid Cooled | |
Solid State Power capacity | 31.7 kW | |
Justification for New Transmitter | Refer to attached Transition Plan exhibit. |
Section | Question | Response |
---|---|---|
Electrical Service | Service Entrance (3 phases 800A 208V) | No |
Switchgear (industrial 800 amp) | No | |
Transformer (480V) | Yes | |
Power | 150 kVA | |
Rigid Conduit and Wiring | Yes | |
Size | 1 inches | |
Length | 1.0 feet | |
Other Electrical Service | Yes | |
Description | Disconnection of existing. | |
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 Survey |
Engineering visit to specify transmitter installation. |
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? | Yes | |
Existing Antenna Manufacturer and Type | 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 | N/A | |
Design power capacity in use | N/A | |
Lower Limit | N/A | |
Upper Limit | N/A | |
Other Antenna Type | N/A | |
ERP: | 1000.0 kW | |
Manufacturer | ||
Model | TFU-32DSC/VP-R C190 | |
Year | 2009 |
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? | Yes | |
Will antenna be located on or in close proximity to an antenna farm? | Yes | |
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: | 1000.0 kW | |
Manufacturer | ||
Model | TFU-38DSC/VP-R C190 | |
Year | 2018 | |
Justification for New Antenna | Existing antenna does not cover new 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? | Yes |
Broadband or Single Channel? | Single Channel | |
Feed Line Size | 6 1/8 inches inches | |
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? | No |
Name | Description |
---|---|
Installation |
Removal of old antenna and installation of new. |
Transportation to site |
Transportation to site on 4-wheel drive road. |
Freight |
Shipping from manufacturer to offload point in Denver. |
Section | Question | Response |
---|---|---|
New Antenna Description | Use | Interim |
Description of Use | N/A | |
Change Type | Purchase New | |
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? | Yes | |
New Antenna Manufacturer and Type | Class | Class A |
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: | 115.0 kW | |
Manufacturer | ||
Model | SFN-2030-5645-16 | |
Year | 2019 | |
Justification for New Antenna | An existing RF Technologies CH 18 antenna planned for interim use was found to have a burned center conductor and shorting ring. It is not repairable and therefore a new interim antenna is needed to stay on the air during main antenna replacement. |
Section | Question | Response |
---|---|---|
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 an 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? | Yes |
Name | Description |
---|---|
Coaxial Switch for Interim Antenna |
Dielectric 3 Port Coaxial Switch and Elbows needed to connect new interim antenna with transmitter RF system. |
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 | Rigid | |
Diameter | 8 3/16 inches | |
Other Diameter | N/A | |
Segment Length | 20 inches | |
Other Segment Length | N/A | |
Number of parallel runs | 1 | |
Length | 379 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 | 6 1/8 inches | |
Other Diameter | N/A | |
Segment Length | 19 3/4 inches | |
Other Segment Length | N/A | |
Number of parallel runs | 1 | |
Length | 379 feet per run | |
Justification for New Transmission Line | Existing transmission line is not suitable for new channel |
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 | Leased | |
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) | Yes | |
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 | 1023484 | |
Coordinates (NAD83) | Latitude (NAD83) | 39° 40' 17.4" N- |
Longitude (NAD83) | 105° 13' 08.0" W- | |
Overall Structure Height | 273.95 feet | |
Support Structure Height | 271.98 feet | |
Ground Elevation Above Mean Sea Level (AMSL) | 7685.60 feet | |
Structure Type | TOWER - Free Standing or Guyed Structure | |
Tower Owner | Bear Creek Development Corporation | |
Date Constructed | 11/08/1988 |
Facility ID | Call Sign | Service |
---|---|---|
83535 | KVOD | FM |
57219 | KCEC | DTV |
Users |
---|
Cellular |
2-way radio |
Section | Question | Response |
---|---|---|
Engineering Study | Please what type of engineering study is required, if any: | Study needed for 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 |
---|---|---|
Outside Project Management Services | Do you require outside project management services? | Yes |
Number of Hours | 500 | |
Explanation | Overall project management and coordination of procurement process. | |
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 | Yes | |
Quantity | 1 | |
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 | Yes | |
Quantity | 1 | |
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 | Yes | |
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 | 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 | Yes |
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? | 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 |
---|---|
Electrical Design Engineering |
Electrical requirements of new main and auxiliary transmitters require extensive electrical rework. Contractor requested drawings and panel schedules from an electrical designer. |
Electrical Installation for Main and Backup Transmitters |
Costs to install new 150 kVA transformer and power panels for new transmitters; electrical wiring of transmitters, pumps, and loads. |
Interim CH 33 Antenna Installation |
Costs for installation of new CH 33 interim antenna required to meet the Phase 2 deadline. |
Interim Facility Transmission Line Upgrade |
Larger transmission line is needed to increase ERP of interim facility to address lost coverage during transition. |
Interim and Final Transmission Line Components |
Transmission line components for interim and final configuration not covered elsewhere. |
Replacement Coaxial Switching System |
Dielectric has advised that re-use of the existing waveguide switching system is not practical. A replacement coaxial system is required instead. |
Temporary Antenna Installation |
A temporary antenna installation on the tower ice bridge is required during installation of the new antenna. |
Glycol Recycling |
Cost of recycling used glycol from decommissioned main transmitter. |
Description | Predetermined Cost Estimate |
Estimated Cost | Estimated Cost Justification | Actual Cost | Actual Cost Justification |
---|---|---|---|---|---|
Sub-total | $1,096,294.04 | $1,095,044.04 | N/A | $1,040,200.00 | N/A |
Total for all systems | $2,164,802.48 | $1,953,664.48 | N/A | $1,745,931.20 | N/A |
Primary Transmitter ULXTE-50 | $927,232.34 | $925,982.34 | $892,182.34 | ||
UHF - Liquid Cooled Solid State Transmitter 31.7 kW | $892,182.34 | $892,182.34 | Estimated cost revised to reflect 2 change orders to original quote and to reflect actual shipping cost. Refer to GatesAir Invoice US0323277 for details. Estimate also increased to reflect cost of de-ionized water needed for cooling system. | $892,182.34 | Estimated cost for ULXTE-50 Transmitter System revised on 4/17/2019 to reflect 2 change orders to original quote and to reflect actual shipping cost. |
Site Survey | $6,500.00 | $6,500.00 | Site survey is required to determine plan for replacement transmitter installation. | N/A | N/A |
Transformer 3 phase/480v - 150 KVA | $25,550.00 | $24,300.00 | N/A | N/A | N/A |
1" Rigid Conduit and Wiring | $1,500.00 | $1,500.00 | N/A | N/A | N/A |
Other Electrical Service: Disconnection of existing. | $1,500.00 | $1,500.00 | N/A | N/A | N/A |
Auxiliary Transmitter UAXTE-6R44 | $169,061.70 | $169,061.70 | $148,017.66 | ||
UHF - Air Cooled Solid State Transmitter 3.6 kW | $169,061.70 | $169,061.70 | See GatesAir quote Q-63424 uploaded with this application. | $148,017.66 | N/A |
Actual Information Description | File Name |
---|---|
UHF - Liquid Cooled Solid State Transmitter 31.7 kW | |
Site Survey | Information not provided. |
Transformer 3 phase/480v - 150 KVA | Information not provided. |
1" Rigid Conduit and Wiring | Information not provided. |
Other Electrical Service: Disconnection of existing. | Information not provided. |
UHF - Air Cooled Solid State Transmitter 3.6 kW |
Description | Predetermined Cost Estimate |
Estimated Cost | Estimated Cost Justification | Actual Cost | Actual Cost Justification |
---|---|---|---|---|---|
Sub-total | $580,241.77 | $539,351.77 | N/A | $528,892.37 | N/A |
Total for all systems | $2,164,802.48 | $1,953,664.48 | N/A | $1,745,931.20 | N/A |
Interim Antenna SFN-2030-5645-16 | $75,507.00 | $75,327.00 | $72,909.50 | ||
Sweep test of existing antenna | $6,730.00 | $6,550.00 | N/A | $4,132.50 | N/A |
UHF - Lower Power, Side Mount, Class A, basic slot antenna, 115 kW input, directional,, elliptically or circularly polarized | $45,645.00 | $45,645.00 | Updated estimated cost includes shipping billed on invoice C2186-B. | $45,645.00 | N/A |
Coaxial Switch for Interim Antenna | $23,132.00 | $23,132.00 | A coaxial switch is required to feed interim antenna from transmitter RF system. See Proposal 180177SM from Dielectric for costs. | $23,132.00 | N/A |
Primary Antenna TFU-38DSC/VP-R C190 | $504,734.77 | $464,024.77 | $455,982.87 | ||
UHF - High Power, Side Mount, basic slot antenna, 1000 kW input, directional,, elliptically or circularly polarized | $370,054.77 | $370,054.77 | Several line items are now consolidated in this line, including antenna, scatter analysis, side-mount brackets, elbow complex and transmission line. Estimate increased to cover additional transmission line and shipping costs. | $370,054.77 | Actual costs are reported on the line corresponding to the antenna as the invoices from the manufacturer are not broken down according to the categories listed in the estimated costs column. |
Freight | $9,500.00 | $9,500.00 | Freight Cost to Denver, Colorado provided in Dielectric email dated 6/22/17 (attached to Form). | $1,458.10 | N/A |
Transportation to site | $0.00 | $0.00 | Included in antenna installation cost. | N/A | N/A |
Installation | $84,470.00 | $84,470.00 | Estimate increased to cover installation of transmission line needed to increase power to interim antenna used during main antenna replacement. | $84,470.00 | N/A |
Pattern scatter analysis for side mount high/med power antennas (if not included in antenna base cost) | $5,260.00 | $0.00 | This cost is now included in antenna base cost. | N/A | N/A |
Side mount brackets for high power antennas (if not included in antenna base cost) | $23,150.00 | $0.00 | This cost is now included in antenna base cost. | N/A | N/A |
Elbow complex, single channel, at antenna input, per 6 1/8. feedline (if needed) | $12,300.00 | $0.00 | This cost is now included in antenna base cost. | N/A | N/A |
Actual Information Description | File Name |
---|---|
Sweep test of existing antenna | |
UHF - Lower Power, Side Mount, Class A, basic slot antenna, 115 kW input, directional,, elliptically or circularly polarized | |
Coaxial Switch for Interim Antenna | |
UHF - High Power, Side Mount, basic slot antenna, 1000 kW input, directional,, elliptically or circularly polarized | |
Freight | |
Transportation to site | Information not provided. |
Installation | |
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. |
Elbow complex, single channel, at antenna input, per 6 1/8. feedline (if needed) | Information not provided. |
Description | Predetermined Cost Estimate |
Estimated Cost | Estimated Cost Justification | Actual Cost | Actual Cost Justification |
---|---|---|---|---|---|
Sub-total | $76,558.00 | $0.00 | N/A | $0.00 | N/A |
Total for all systems | $2,164,802.48 | $1,953,664.48 | N/A | $1,745,931.20 | N/A |
Primary Transmission Line | $76,558.00 | $0.00 | $0.00 | ||
Rigid Transmission Line - copper, 6 1/8" | $76,558.00 | $0.00 | This cost is now included in antenna base cost as Dielectric provided a single sales order and invoices for antenna and transmission line. | N/A | N/A |
Description | Predetermined Cost Estimate |
Estimated Cost | Estimated Cost Justification | Actual Cost | Actual Cost Justification |
---|---|---|---|---|---|
Sub-total | $96,800.00 | $12,000.00 | N/A | $6,939.90 | N/A |
Total for all systems | $2,164,802.48 | $1,953,664.48 | N/A | $1,745,931.20 | N/A |
Primary Tower TOWER | $96,800.00 | $12,000.00 | $6,939.90 | ||
Structural engineering tower load study for well documented tower | $12,600.00 | $12,000.00 | N/A | $6,939.90 | N/A |
Short Tower (less than 500') | $84,200.00 | $0.00 | N/A | $0.00 | N/A |
Actual Information Description | File Name |
---|---|
Structural engineering tower load study for well documented 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 | $132,340.00 | $125,250.00 | N/A | $49,582.50 | N/A |
Total for all systems | $2,164,802.48 | $1,953,664.48 | N/A | $1,745,931.20 | N/A |
Outside Professional Services | $132,340.00 | $125,250.00 | $49,582.50 | ||
RF Exposure Measurements | $21,050.00 | $20,000.00 | N/A | $4,845.00 | N/A |
Attorney Fees - Prepare and File request for Special Temporary Authorization | $3,680.00 | $3,500.00 | N/A | N/A | N/A |
Attorney Fees - Negotiation of lease and other matters for shared locations | $4,210.00 | $4,000.00 | 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 |
Attorney Fees - Prepare and File FCC Form 2100 (main), Construction Permit Application | $5,260.00 | $5,000.00 | N/A | $4,952.00 | N/A |
Prepare request for Special Temporary Authorization | $2,050.00 | $1,500.00 | N/A | $806.25 | 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 |
Prepare engineering section of FCC Form 2100 (main), Construction Permit Application | $3,155.00 | $3,000.00 | N/A | $600.00 | N/A |
Perform engineering study for new channel assignment and antenna development | $7,360.00 | $7,000.00 | N/A | $0.00 | N/A |
Prepare and or review reimbursement form | $2,630.00 | $2,500.00 | N/A | N/A | N/A |
Project management of the transition | $79,000.00 | $75,000.00 | N/A | $38,379.25 | N/A |
Actual Information Description | File Name |
---|---|
RF Exposure Measurements | |
Attorney Fees - Prepare and File request for Special Temporary Authorization | Information not provided. |
Attorney Fees - Negotiation of lease and other matters for shared locations | 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 | |
Prepare request for Special Temporary Authorization | |
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 | Information not provided. |
Prepare and or review reimbursement form | Information not provided. |
Project management of the transition |
Description | Predetermined Cost Estimate |
Estimated Cost | Estimated Cost Justification | Actual Cost | Actual Cost Justification |
---|---|---|---|---|---|
Sub-total | $182,568.67 | $182,018.67 | N/A | $120,316.43 | N/A |
Total for all systems | $2,164,802.48 | $1,953,664.48 | N/A | $1,745,931.20 | N/A |
Other Expenses | $182,568.67 | $182,018.67 | $120,316.43 | ||
Interim and Final Transmission Line Components | $5,627.21 | $5,627.21 | Transmission line components required for interim and final installations, not included elsewhere. Quotes obtained and items purchased as required. Each invoice includes a justification. Estimate increased by $195.37 to include pressure manifold. | $5,627.21 | N/A |
MVPD Notification of Channel Change | $3,926.00 | $3,926.00 | A second notification was required due to unavoidable delays in completing the new antenna installation and repack channel change. Estimated cost increased accordingly. | $3,926.00 | N/A |
Glycol Recycling | $66.00 | $66.00 | Cost estimate based on actual invoice 8418 from G2 Solutions. | $66.00 | N/A |
Temporary Antenna Installation | $14,870.00 | $14,870.00 | RMPBS planned to use a used RF Technologies SFN CH 18 antenna during main antenna replacement. This antenna was found to be defective. It required troubleshooting in place and de-installation at extra cost. See Rex Industries Estimate 217-334 for details. | $14,870.00 | N/A |
Replacement Coaxial Switching System | $23,757.03 | $23,757.03 | See Dielectric quote 180074ASM to replace an existing waveguide switching system (main and backup transmitter, antenna and load) that cannot be used on the new channel. Estimated cost increased to cover actual shipping charges. | $23,757.03 | N/A |
Develop and air announcement of upcoming channel change | $1,500.00 | $1,500.00 | N/A | N/A | N/A |
Local Zoning | $5,000.00 | $5,000.00 | N/A | N/A | N/A |
DTV Medical Facility Notification | $11,550.00 | $11,000.00 | N/A | $5,974.00 | N/A |
Disposal Costs (for equipment and other waste, net of any salvage value) | $48,495.00 | $48,495.00 | N/A | N/A | N/A |
Equipment Delivery and Handling Charges | $12,597.40 | $12,597.40 | Towing company 4WD transport of transmitters to site. Forklift rental to lift transmitters to 2nd floor entrance of transmitter building. See individual invoices for details. Revised estimated cost includes insurance rider for equipment in transit. | $12,597.40 | Original cost estimate was based on transportation direct to site; actual cost also included temporary offloading and storage due to bad weather that delayed access to the mountaintop site. |
Interim Facility Transmission Line Upgrade | $7,877.03 | $7,877.03 | Please refer to justification attached to RFSTX Quotation 6347-01. Estimated cost increased by $1,254.00 to include freight, handling and insurance. | $7,877.03 | N/A |
Electrical Design Engineering | $3,000.00 | $3,000.00 | Cost estimate based on verbal quote from Green Mountain Electrical Consultants. | $2,800.00 | N/A |
Interim CH 33 Antenna Installation | $9,750.00 | $9,750.00 | Refer to cost estimate included with Rex Industries Invoice 7423 attached. | $9,750.00 | N/A |
Electrical Installation for Main and Backup Transmitters | $34,553.00 | $34,553.00 | Estimate from Greiner Electric LLC to implement electrical design for replacement main and backup transmitters; install new 150 kVA transformer, power panels, and wiring to transmitters, pump modules, switches, and loads. Includes permit and inspection. | $33,071.76 | N/A |
Actual Information Description | File Name |
---|---|
Interim and Final Transmission Line Components | |
MVPD Notification of Channel Change | |
Glycol Recycling | |
Temporary Antenna Installation | |
Replacement Coaxial Switching System | |
Develop and air announcement of upcoming channel change | Information not provided. |
Local Zoning | Information not provided. |
DTV Medical Facility Notification | |
Disposal Costs (for equipment and other waste, net of any salvage value) | Information not provided. |
Equipment Delivery and Handling Charges | |
Interim Facility Transmission Line Upgrade | |
Electrical Design Engineering | |
Interim CH 33 Antenna Installation | |
Electrical Installation for Main and Backup Transmitters |
Predetermined Cost Estimate |
Estimated Cost | Actual Cost | |
---|---|---|---|
Total for all systems | $2,164,802.48 | $1,953,664.48 | $1,745,931.20 |
Question | Response |
---|---|
The facility has ceased operating on its pre-auction channel. | Yes |
Construction of final facilities or all necessary modifications are complete. | No |
All receipts for reimbursement have been submitted no further costs are expected to be incurred. Note this will lock the Form 399 from further editing and begin close-out procedures with the Fund Administrator. | No |
Section | Question | Response |
---|---|---|
Submission of Estimated Expenses Statements | WILLFUL FALSE STATEMENTS ON THIS FORM ARE PUNISHABLE BY FINE AND/OR IMPRISONMENT (U.S. CODE, TITLE 18, SECTION 1001), AND/OR REVOCATION OF ANY STATION LICENSE OR CONSTRUCTION PERMIT (U.S. CODE, TITLE 47, SECTION 312(a)(1), AND/OR FORFEITURE (U.S. CODE, TITLE 47, SECTION 503), AND ANY FALSE STATEMENTS COULD SUBJECT THIS ENTITY TO LIABILITY UNDER THE FALSE CLAIMS ACT. |
|
I declare, under penalty of perjury, that I am an authorized representative of the above-named applicant for the Authorization(s) specified above. | Doug Houston Chief Technical Officer 08/12/2019 |
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. | Doug Houston Chief Technical Officer 08/12/2019 |