TV Broadcaster Relocation Fund Reimbursement Application

Applicant Information

Applicant Name, Type, and Contact Information

Applicant	Address	Phone	Email	Applicant Type
MAINE PUBLIC BROADCASTING CORPORATION Doing Business As: MAINE PUBLIC BROADCASTING CORPORATION	Jeffrey F. Mahaney 1450 LISBON ST LEWISTON, ME 04240 United States	+1 (207) 404-5118	jmahaney@mainepublic.org	Not-for-Profit

Applicant

Address

Phone

Applicant Type

MAINE PUBLIC BROADCASTING CORPORATION

Doing Business As: MAINE PUBLIC BROADCASTING CORPORATION

Jeffrey F. Mahaney

1450 LISBON ST

LEWISTON, ME 04240

United States

+1 (207) 404-5118

jmahaney@mainepublic.org

Not-for-Profit

Reimbursement Contact Information

Reimbursement Contact Name and Information

Applicant	Address	Phone	Email
[Confidential]

Preparer Contact Information

Preparer Contact Name and Information

Applicant	Address	Phone	Email
Jeffrey F Mahaney CTO Maine Public Broadcasting Corporation DBA Maine Public	Jeffrey Mahaney 63 Texas Ave Bangor, ME 04401 United States	+1 (207) 404-5118	jmahaney@mainepublic.org

Applicant

Address

Phone

Jeffrey F Mahaney

CTO

Maine Public Broadcasting Corporation DBA Maine Public

Jeffrey Mahaney

63 Texas Ave

Bangor, ME 04401

United States

+1 (207) 404-5118

jmahaney@mainepublic.org

Broadcaster Information and Transition Plan

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	A new antenna and transmitter are required to switch operations to Channel 36. Existing antenna needs to be removed, tower reinforced, and transmitter replaced. Existing transmission line can be re-purposed with the addition of matching transformers.

Transmitters

Section	Question	Response
Transmitter Related Expenses	Do you have transmitter related expenses?	Yes

Primary Transmitter

Existing Transmitter Information

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	DHD30P1
	Year	2002
	Type	Solid State
	Solid State Cooling	Air Cooled
	Solid State Power Capacity	5 kW

Primary Transmitter

New Transmitter Costs

Section	Question	Response
New Transmitter	Use	Primary (Main)
	Change Type	Purchase New
	Is this a request for upgraded equipment?	No
	Manufacturer
	Model	UAXTE-4R37
	Transmitter Type	Solid State
	Solid State Cooling	Air Cooled
	Solid State Power capacity	2.4 kW
	Justification for New Transmitter	Exiting transmitter cannot be re-tuned to operate on channel 36

Primary Transmitter

Other Transmitter Costs

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

Primary Transmitter

Other Transmitter Cost Not Listed

Information not provided.

Antennas

Section	Question	Response
Antenna Related Expenses	Do you have antenna related expenses?	Yes

Auxiliary Antenna

Add Antenna Information

Section	Question	Response
Existing Antenna Description	Type of change	Purchase New
	Antenna Use	Auxiliary (Backup)
	Description of Use	Interim during Repack
	Ownership	Owned
	Owner	N/A
	Site	N/A
	Is this antenna currently shared with any other stations?	No
	Is this 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	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:	42.0 kW
	Manufacturer
	Model	TLP-12E
	Year	2019

Auxiliary Antenna

New Antenna Costs

Section	Question	Response
New Antenna Description	Use	Auxiliary (Backup)
	Description of Use	Interim during Repack
	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?	No
New Antenna Manufacturer and Types	Class	Full Power
	Mounting	Side Mount
	Antenna position in stack	Not in Stack
	Polarization	Horizontal
	Type	Slotted Coaxial
	Number of Stations Supported	N/A
	Number of Panels/Bays	N/A
	Lower Limit	N/A
	Upper Limit	N/A
	Design power capacity in use	N/A
	Other Antenna Type	N/A
	ERP:	42.0 kW
	Manufacturer
	Model	TLP-12E
	Year	2019
	Justification for New Antenna	Repack of Top Mount Antenna during winter in Maine requires use of Interim Antenna in order to meet assigned Phase completion date in January 2020

Auxiliary Antenna

Other Antenna Costs

Section	Question	Response
Combiner for Shared Antenna	Do you need a Combiner for a Shared Antenna?
	Type
	Number of channels supported	N/A
	Frequencies of channels supported	N/A
	Frequency	N/A
	Do you need a combiner output splitter/switcher for dual feed lines?	N/A
Elbow Complex	Do you require the separate purchase of the Elbow Complex?
	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?
Pattern Scatter Analysis	Do you require separate purchase of pattern scatter analysis for a side mount high or medium power antenna?
Sweep Test	Do you require the sweep testing of transmission line and antenna?

Auxiliary Antenna

Other Antenna Cost Not Listed

Information not provided.

Primary Antenna

Existing Antenna Information

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	Top 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:	50.0 kW
	Manufacturer
	Model	881
	Year	2002

Primary Antenna

New Antenna Costs

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	Top 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:	42.1 kW
	Manufacturer
	Model	TFU-18ETT-R S240
	Year	2017
	Justification for New Antenna	Dielectric no longer supports the TCI-881. Parts for power matching system are no longer available. So cannot retuned to channel 36 and matched.

Primary Antenna

Other Antenna Costs

Section	Question	Response
Combiner for Shared Antenna	Do you need a Combiner for a Shared Antenna?
	Type
	Number of channels supported	N/A
	Frequencies of channels supported	N/A
	Frequency	N/A
	Do you need a combiner output splitter/switcher for dual feed lines?	N/A
Elbow Complex	Do you require the separate purchase of the Elbow Complex?	Yes
	Broadband or Single Channel?	Single Channel
	Feed Line Size	3 1/8 inches inches
Side Mount Brackets	Do you require the separate purchase of side mount brackets for a high power antenna?
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

Primary Antenna

Other Antenna Cost Not Listed

Information not provided.

Transmission Line

Section	Question	Response
Transmission Line Related Expenses	Do you have transmission line related expenses?	Yes

Primary Transmission Line

Existing Transmission Line

Section	Question	Response
Existing Transmission Line Description	Type of change	Utilize Existing
	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	Dielectric 6 1/8" rigid
	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	700 feet per run

Primary Transmission Line

Other Transmission Line Expenses Not Listed

Name	Description
Line Matching transformers	The Digitline is 75 ohm coaxial line. New antenna, transmitter, and filter are 50 ohm impedance. Need matching transformer sections at top and bottom of transmission line.
Transmission line adapters	Antenna and filter network require 3" EIA. Digitline is 6". Need matching adapters for installation

Auxiliary Transmission Line

Add Transmission Line

Section	Question	Response
Existing Transmission Line Description	Type of change	Purchase New
	Use	Auxiliary (Backup)
	Description of Use	Interim Line for Auxiliary Antenna
	Ownership	Owned
	Owner	N/A
	Site	N/A
	Is this transmission currently shared with any other stations?	No
	Is Transmission Line in operating condition?	Yes
Existing Transmission Line Manufacturer and Type	Manufacturer
	Type	Flexible Air
	Diameter	1 5/8 inches
	Other Diameter	N/A
	Segment Length	N/A
	Other Segment Length	N/A
	Number of parallel runs	1
	Length	550 feet per run

Auxiliary Transmission Line

New Transmission Line

Section	Question	Response
New Transmission Line Costs	Use	Auxiliary (Backup)
	Description of Use	Feedline for side mount antenna
	Change Type	Purchase New
	Is this a request for upgraded equipment?	No
	Type	Flexible Air
	Diameter	1 5/8 inches
	Other Diameter	N/A
	Segment Length	N/A
	Other Segment Length	N/A
	Number of parallel runs	1
	Length	550 feet per run
	Justification for New Transmission Line	This is for the interim side mount antenna that is required to swap out main antenna

Auxiliary Transmission Line

Other Transmission Line Expenses Not Listed

Information not provided.

Tower Equipment And Rigging Costs

Section	Question	Response
Tower Equipment or Rigging Costs Changes	Do you have tower equipment or rigging costs changes?	Yes

Primary Tower

Existing Tower

Section	Question	Response
Existing Tower Description	Type of change	Modify Existing
	Tower Use	Primary (Main)
	Description of Use	N/A
	Ownership	Owned
	Is this tower consider Complex?	No
	Is this tower currently shared with any other stations?	No
	One or more FM, AM or TV radio broadcaster(s)	N/A
	Others Types of Users	N/A
	Is tower documented for structural analysis?	Yes
	Is tower compliant with Rev G?	Yes
Existing Tower Structure Registration	Do you have a tower registration number?	Yes
Existing Tower Structure Registration	ASR Number	1037792
Coordinates (NAD83)	Latitude (NAD83)	43° 25' 00.3" N-
	Longitude (NAD83)	070° 48' 15.2" W-
	Overall Structure Height	535.75 feet
	Support Structure Height	498.68 feet
	Ground Elevation Above Mean Sea Level (AMSL)	629.91 feet
	Structure Type	TOWER - Free Standing or Guyed Structure
	Tower Owner	MAINE PUBLIC BROADCASTING CORPORATION
	Date Constructed	08/23/2002

Primary Tower

Tower Modification Costs

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:	Minor Reinforcements needed

Primary Tower

Tower Rigging Costs

Section	Question	Response
Tower Rigging Costs	Complex Tower	N/A
Helicopter Services Required	Are helicopter services required?	Yes

Primary Tower

Other Tower Expenses Not Listed

Name	Description
Other Antenna Rigging Expenses	[Add in other antenna rigging expenses, if any]
Helicopter Lift	Helicopter Lift is required for new antenna install due to phase completion date

Outside Professional Services Costs

Section	Question	Response
Outside Project Management Services	Do you require outside project management services?	Yes
	Number of Hours	80
	Explanation	Staff is not adequate to manage project and maintain 6 TV, 12 FM, and 4 translators simultaneously. Assignment to phase ending in January 2020 for Station in Maine requires additional project management to timely meet phase deadline
Outside RF consulting Engineering Services	Perform engineering study for new channel assignment and antenna development	No
	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	Yes
	Quantity	2
	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	2
	NEPA Section 106 environmental review	No
	Environmental Assessment	No
	ASR Modification	Yes
	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	No
	Additional Field Engineering Service	Yes
	Number of Days	2
	Justification	Proof of performance of transmitter and antenna systems

Outside Professional Services Costs

Other Professional Services Expenses Not Listed

Name	Description
Additional Legal Fees	Additional Legal Fees for advice and assistance for small noncommercial public TV station to timely meet phase deadline

Other Expenses

Section	Question	Response
AM Pattern Disturbance	Is an Impact Study needed?	No
AM Pattern Disturbance	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	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?	No
	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

Other Expenses

Other Expenses Not Listed

Name	Description
Coordination	Coordination with other broadcasters and MPVDs on transition date and time
Preparation of Form 399	Assistance preparing and submitting Form 399

Cost Information

Transmitters

Where no predetermined cost estimate is available, any estimate provided will also become the predetermined cost (displayed in italics).

Description	Predetermined Cost Estimate	Estimated Cost	Estimated Cost Justification	Actual Cost	Actual Cost Justification
Sub-total	$126,000.00	$120,000.00	N/A	$119,541.28	N/A
Total for all systems	$1,234,611.00	$1,100,621.55	N/A	$1,000,912.02	N/A
Primary Transmitter UAXTE-4R37	$126,000.00	$120,000.00		$119,541.28
UHF - Air Cooled Solid State Transmitter 1 - 2.5 kW	$126,000.00	$120,000.00	N/A	$119,541.28	N/A

Components

Actual Information Description	File Name
UHF - Air Cooled Solid State Transmitter 1 - 2.5 kW	Component Description: Quote Q-81079 and Q-81898 Amount: $24,795.85 Component Description: Quote Q-81079 Amount: $37,086.49 Component Description: Memo part of PDF to explain that we short paid this invoice by accident. We only paid $2403.59 and so should only be reimbursed $2403.59. We have since paid the remaining $18K with another invoice. Amount: $2,403.59 Component Description: Quote Q-81079 and Q-81898 Amount: $37,255.35 Component Description: Quotes Q-81079 and Q-81898 Amount: $18,000.00

Actual Information Description

File Name

UHF - Air Cooled Solid State Transmitter 1 - 2.5 kW

Component Description:: Quote Q-81079 and Q-81898
Amount:: $24,795.85

Component Description:: Quote Q-81079
Amount:: $37,086.49

Component Description:: Memo part of PDF to explain that we short paid this invoice by accident. We only paid $2403.59 and so should only be reimbursed $2403.59. We have since paid the remaining $18K with another invoice.
Amount:: $2,403.59

Component Description:: Quote Q-81079 and Q-81898
Amount:: $37,255.35

Component Description:: Quotes Q-81079 and Q-81898
Amount:: $18,000.00

Cost Information

Antennas

Where no predetermined cost estimate is available, any estimate provided will also become the predetermined cost (displayed in italics).

Description	Predetermined Cost Estimate	Estimated Cost	Estimated Cost Justification	Actual Cost	Actual Cost Justification
Sub-total	$331,765.00	$220,891.49	N/A	$220,159.69	N/A
Total for all systems	$1,234,611.00	$1,100,621.55	N/A	$1,000,912.02	N/A
Primary Antenna TFU-18ETT-R S240	$303,830.00	$192,956.49		$192,224.69
Sweep test of existing antenna	$6,730.00	$5,760.00	N/A	$5,760.00	N/A
UHF - High Power Top Mount (200-1000 kW), One station antenna , elliptically or circularly polarized	$289,500.00	$177,196.49	N/A	$177,196.49	Quote 800115CMZ-2
Elbow complex, single channel, at antenna input, per 3 1/8. feedline (if needed)	$7,600.00	$10,000.00	More than expected but still within overall quote.	$9,268.20	Invoices are from Quote 800115CMZ2 and more than originally expected.
Auxiliary Antenna TLP-12E	$27,935.00	$27,935.00		$27,935.00
UHF - High Power, Side Mount, directional,	$6,400.00	$6,400.00	*System Notice: Estimate adjusted and locked because line has been superseded.*	$6,400.00	N/A
UHF - High Power, Side Mount, basic slot antenna, 42 kW input, directional,, horizontally polarized	$21,535.00	$21,535.00	N/A	$21,535.00	N/A

Components

Actual Information Description	File Name
Sweep test of existing antenna	Component Description: Quote 800115CMZ2. Item clearly marked on invoice. Amount: $2,880.00 Component Description: Quote 80015CMZ2. Item marked on Invoice. Amount: $2,880.00
UHF - High Power Top Mount (200-1000 kW), One station antenna , elliptically or circularly polarized	Component Description: Sales Order/Quote 1930674. Amount: $5,917.70 Component Description: Continuation of Quote 800115CMZ-2 Amount: $11,249.10 Component Description: Quote 800115CMZ-2. Item clearly marked on invoice. Amount: $79,362.90 Component Description: Quote 800115CMZ-2. Item clearly marked on invoice. Amount: $79,362.90 Component Description: Freight and Continuation of Quote 800115CMZ-2. Attached PDF has an invoice payment grid breakdown for your reference and convenience. Amount: $1,303.89
Elbow complex, single channel, at antenna input, per 3 1/8. feedline (if needed)	Component Description: Quote 800115CMZ2. Item marked clearly on invoice. Amount: $4,634.10 Component Description: Quote 800115CMZ2. Item marked on invoice. Amount: $4,634.10
UHF - High Power, Side Mount, directional,	Component Description: Quote 900108CMZ-1 Amount: $6,400.00 Component Description: Quote 900108CMZ-1. Moved to new line on Form 399. Amount: N/A
UHF - High Power, Side Mount, basic slot antenna, 42 kW input, directional,, horizontally polarized	Component Description: Quote 900108CMZ-1. Auxiliary Antenna during Repack Interim Amount: $21,535.00

Cost Information

Transmission Line

Where no predetermined cost estimate is available, any estimate provided will also become the predetermined cost (displayed in italics).

Description	Predetermined Cost Estimate	Estimated Cost	Estimated Cost Justification	Actual Cost	Actual Cost Justification
Sub-total	$27,775.00	$25,875.00	N/A	$21,080.80	N/A
Total for all systems	$1,234,611.00	$1,100,621.55	N/A	$1,000,912.02	N/A
Primary Transmission Line	$9,625.00	$9,625.00		$4,870.90
Line Matching transformers	$5,625.00	$5,625.00	N/A	$938.00	N/A
Transmission line adapters	$4,000.00	$4,000.00	N/A	$3,932.90	N/A
Auxiliary Transmission Line	$18,150.00	$16,250.00		$16,209.90
Flexible Air Transmission Line - dielectric, 1 5/8"	$18,150.00	$16,250.00	N/A	$16,209.90	N/A

Components

Actual Information Description	File Name
Line Matching transformers	Component Description: Item clearly marked on invoice. Amount: $93.80 Component Description: Quote 800115CMZ2. Item clearly marked on invoice. Amount: $422.10 Component Description: Quote 800115CMZ2. Item marked on invoice. Amount: $422.10
Transmission line adapters	Component Description: Item clearly marked on invoice. Amount: $227.60 Component Description: Quote 800115CMZ2. Items $828.45 and $1024.20 clearly marked on invoice. Amount: $1,852.65 Component Description: Quote 800115CMZ2. Items $828.45 and $1024.20 clearly marked on Invoice Amount: $1,852.65
Flexible Air Transmission Line - dielectric, 1 5/8"	Component Description: Quote 900108CMZ1. Item on invoice has line item on Quote. Amount: $16,209.90

Cost Information

Tower Equipment and Rigging Costs

Where no predetermined cost estimate is available, any estimate provided will also become the predetermined cost (displayed in italics).

Description	Predetermined Cost Estimate	Estimated Cost	Estimated Cost Justification	Actual Cost	Actual Cost Justification
Sub-total	$646,601.00	$641,990.06	N/A	$631,811.25	N/A
Total for all systems	$1,234,611.00	$1,100,621.55	N/A	$1,000,912.02	N/A
Primary Tower TOWER	$646,601.00	$641,990.06		$631,811.25
Tower Helicopter Lift	$227,000.00	$227,000.00	N/A	$221,700.00	N/A
Helicopter Lift	$1.00	$1.00	N/A	$0.00	N/A
Other Antenna Rigging Expenses	$38,500.00	$38,500.00	Install interim line and mount	$38,200.00	N/A
Tall Tower (greater than 500')	$210,500.00	$200,000.00	N/A	$200,000.00	N/A
Minor tower reinforcement/modifications	$158,000.00	$157,511.25	Matches Quote attached by Vertical Technology Services LLC.	$157,511.25	N/A
Structural engineering tower load study for well documented tower	$12,600.00	$18,977.81	Matches Quote given to us by engineers.	$14,400.00	N/A

Components

Actual Information Description	File Name
Tower Helicopter Lift	Component Description: Quote 18153-ME-REV-1 Amount: $84,500.00 Component Description: Quote 18153-ME-REV-1 Amount: $137,200.00
Helicopter Lift	Information not provided.
Other Antenna Rigging Expenses	Component Description: Quote 19-372R1 Amount: $38,200.00
Tall Tower (greater than 500')	Component Description: Included with Invoice 4989-4996. Amount: N/A Component Description: Modification Materials on delivery of steel. Amount: $52,000.00 Component Description: Modification Materials on delivery of Steel Amount: $48,000.00 Component Description: Mobilization for Tower MOD Install. Amount: $100,000.00
Minor tower reinforcement/modifications	Component Description: Tower Modification Materials Steel Amount: $48,000.00 Component Description: Mobilization for Foundation Mods and completion of foundation. Amount: $47,200.00 Component Description: Included with Invoice 5012-5018 Amount: N/A Component Description: Completion of Tower Mod and Painting Project. Amount: $22,311.25 Component Description: Prepare and paint 501' X 4' G5 Tower. . Amount: $40,000.00
Structural engineering tower load study for well documented tower	Component Description: Second of two payments for PO SNF04262017. Engineering Evaluation, Tower Mapping, Level 1 Corrosion Risk Analysis. NOTE: PO Items add up to $9900, even though Total stated on PO is $9950. First down payment was $4975. This invoice is final $4925. Amount: $4,925.00 Component Description: Client Project No. PO#SNF10202017. Engineering Reinforcing Evaluation, Feasibility Analysis of the 498' guyed tower plus top mount antenna. Amount: $2,250.00 Component Description: Engineering Evaluation. Rigorous Analysis. From PO SNF08292017, attached in PDF with invoice. Amount: $2,250.00 Component Description: First of two payments. 50% Down payment on PO SNF04262017. Cancelled Check attached. Engineering Evaluation, Tower Mapping, Level 1 Corrosion Risk Analysis. Amount: $4,975.00 Component Description: Engineering Evaluation: Tower Mapping: Level 1 Corrosion Risk Analysis. Amount: $4,925.00 Component Description: Engineering Evaluation / Rigorous Analysis. Amount: $2,250.00 Component Description: Consulting for Structural Engineering per Attachments A and B. Amount: $2,250.00 Component Description: Page 3 of PDF shows cancelled check # 89398 for proof of payment. Consulting engineering services through July 2017 concerning examination of proposed antenna data and preparation of exhibit for engineering statement... Amount: $2,327.81

Cost Information

Outside Professional Services

Where no predetermined cost estimate is available, any estimate provided will also become the predetermined cost (displayed in italics).

Description	Predetermined Cost Estimate	Estimated Cost	Estimated Cost Justification	Actual Cost	Actual Cost Justification
Sub-total	$62,220.00	$53,165.00	N/A	$100.00	N/A
Total for all systems	$1,234,611.00	$1,100,621.55	N/A	$1,000,912.02	N/A
Outside Professional Services	$62,220.00	$53,165.00		$100.00
Additional Legal Fees	$8,000.00	$8,000.00	Additional Legal Fees for Advice and Assistance for Small Noncommercial Public TV station in Maine to meet winter repack deadline of January 2020	N/A	N/A
Additional Field Engineering Service, 2 Days	$2,500.00	$2,500.00	N/A	$0.00	Please delete these two components. They have been re-entered with Antenna Costs.
ASR modification (prepare FCC Form 854)	$2,105.00	$2,000.00	N/A	N/A	N/A
Attorney Fees - Prepare and File request for Special Temporary Authorization	$7,360.00	$7,000.00	STAs for interim operation to keep station on-air during top mounted antenna change out during winter in Maine	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	$100.00	N/A
Attorney Fees - Aux Antenna, prepare and File Form 2100 Construction Permit or License Application	$4,210.00	$4,000.00	Legal fees for required FCC application	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
Prepare request for Special Temporary Authorization	$4,100.00	$4,100.00	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	$1,580.00	N/A	N/A	N/A
Project management of the transition	$12,640.00	$5,000.00	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
RF Consulting Engineer Fees- Aux Antenna: Prepare engineering section of FCC Form 2100, Construction Permit Application	$2,105.00	$2,105.00	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
Address transition timing and coordination issues w/ other stations and wireless	$2,630.00	$2,630.00	N/A	N/A	N/A
Prepare and or review reimbursement form	$2,630.00	$2,500.00	N/A	N/A	N/A

Components

Actual Information Description	File Name
Additional Legal Fees	Information not provided.
Additional Field Engineering Service, 2 Days	Component Description: Please delete this component as it has been re-entered with Antenna Costs. Amount: N/A Component Description: Please delete this component as it has been re-entered with antenna Costs. Amount: N/A
ASR modification (prepare FCC Form 854)	Information not provided.
Attorney Fees - Prepare and File request for Special Temporary Authorization	Information not provided.
Attorney Fees -Prepare and File FCC Form 2100 (main), License to Cover Application	Component Description: Work on MEA TV Repack issue regarding FM Tenants on tower and impact on same. Amount: $100.00
Attorney Fees - Aux Antenna, prepare and File Form 2100 Construction Permit or License Application	Information not provided.
Attorney Fees - Prepare and File FCC Form 2100 (main), Construction Permit Application	Information not provided.
Prepare request for Special Temporary Authorization	Information not provided.
RF Consulting Engineer Fees- Aux Antenna: Prepare engineering section of FCC Form 2100, License to Cover Application	Information not provided.
Project management of the transition	Information not provided.
Prepare engineering section of FCC Form 2100 (main), License to Cover Application	Information not provided.
RF Consulting Engineer Fees- Aux Antenna: Prepare engineering section of FCC Form 2100, Construction Permit Application	Information not provided.
Prepare engineering section of FCC Form 2100 (main), Construction Permit Application	Information not provided.
Address transition timing and coordination issues w/ other stations and wireless	Information not provided.
Prepare and or review reimbursement form	Information not provided.

Cost Information

Other Expenses

Where no predetermined cost estimate is available, any estimate provided will also become the predetermined cost (displayed in italics).

Description	Predetermined Cost Estimate	Estimated Cost	Estimated Cost Justification	Actual Cost	Actual Cost Justification
Sub-total	$40,250.00	$38,700.00	N/A	$8,219.00	N/A
Total for all systems	$1,234,611.00	$1,100,621.55	N/A	$1,000,912.02	N/A
Other Expenses	$40,250.00	$38,700.00		$8,219.00
Preparation of Form 399	$2,500.00	$2,500.00	N/A	N/A	N/A
Coordination	$5,000.00	$5,000.00	N/A	N/A	N/A
MVPD Notification of Channel Change	$3,000.00	$3,000.00	N/A	$2,895.00	N/A
Develop and air announcement of upcoming channel change	$3,000.00	$3,000.00	N/A	N/A	N/A
Equipment Storage	$5,000.00	$5,000.00	Short term storage will be required to stage equipment for the transmitter site.	$0.00	N/A
Disposal Costs (for equipment and other waste, net of any salvage value)	$10,000.00	$10,000.00	N/A	N/A	N/A
DTV Medical Facility Notification	$11,550.00	$10,000.00	N/A	$5,324.00	N/A
Non-zoning permits	$200.00	$200.00	N/A	N/A	N/A

Components

Actual Information Description	File Name
Preparation of Form 399	Information not provided.
Coordination	Information not provided.
MVPD Notification of Channel Change	Component Description: Estimate # 1660 Amount: $2,895.00
Develop and air announcement of upcoming channel change	Information not provided.
Equipment Storage	Information not provided.
Disposal Costs (for equipment and other waste, net of any salvage value)	Information not provided.
DTV Medical Facility Notification	Component Description: Estimate # 1659 Amount: $5,324.00
Non-zoning permits	Information not provided.

Cost Information

Grand Total

	Predetermined Cost Estimate	Estimated Cost	Actual Cost
Total for all systems	$1,234,611.00	$1,100,621.55	$1,000,912.02

Reimbursement Status

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

Certification

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.
The Authorized Person signing below certifies that he/she is authorized to submit this TV Broadcaster Relocation Fund Reimbursement Form on behalf of the above-named entity. The above-named entity acknowledges that all certifications and attached documentation are considered material representations. The above-named entity acknowledges the submission of the information herein creates no obligation on the part of the government to pay any amount. The above-named entity certifies that the equipment and services paid for with money from the TV Broadcaster Relocation Fund are necessary to change channels (broadcasters) or to continue to carry the signal of a broadcaster that changes channels (MVPD). The above-named entity certifies that all payments from the TV Broadcaster Relocation Fund (Fund) received by the entity listed on this form will be used only for expenses that are eligible for reimbursement from the Fund. The above-named entity certifies that it will maintain and provide to the Commission detailed records, including receipts, of all costs eligible for reimbursement actually incurred. The above-named entity acknowledges that overpayments or payments in error must be promptly refunded to the Commission. The above-named entity certifies that it is in full compliance with all statutes, rules, regulations and governmental requirements for which compliance is a pre-requisite for obtaining the payments herein requested.
I declare, under penalty of perjury, that I am an authorized representative of the above-named applicant for the Authorization(s) specified above.	Michael Breton Controller 08/31/2021

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.

The Authorized Person signing below certifies that he/she is authorized to submit this TV Broadcaster Relocation Fund Reimbursement Form on behalf of the above-named entity.
The above-named entity acknowledges that all certifications and attached documentation are considered material representations.
The above-named entity acknowledges the submission of the information herein creates no obligation on the part of the government to pay any amount.
The above-named entity certifies that the equipment and services paid for with money from the TV Broadcaster Relocation Fund are necessary to change channels (broadcasters) or to continue to carry the signal of a broadcaster that changes channels (MVPD).
The above-named entity certifies that all payments from the TV Broadcaster Relocation Fund (Fund) received by the entity listed on this form will be used only for expenses that are eligible for reimbursement from the Fund.
The above-named entity certifies that it will maintain and provide to the Commission detailed records, including receipts, of all costs eligible for reimbursement actually incurred.
The above-named entity acknowledges that overpayments or payments in error must be promptly refunded to the Commission.
The above-named entity certifies that it is in full compliance with all statutes, rules, regulations and governmental requirements for which compliance is a pre-requisite for obtaining the payments herein requested.

I declare, under penalty of perjury, that I am an authorized representative of the above-named applicant for the Authorization(s) specified above.

Michael Breton

Controller

08/31/2021

Certification

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.
The Authorized Person signing below certifies and represents that he/she is authorized to submit this TV Broadcaster Relocation Fund Reimbursement Form on behalf of the above-named entity. The above-named entity acknowledges that all certifications and attached documentation are considered material representations. The above-named entity acknowledges the submission of the information herein creates no obligation on the part of the government to pay any amount. The above-named entity certifies that all costs identified as "actual costs" herein accurately represent the costs actually paid by the above-named entity, including any discounts, refunds, or rebates. The above-named entity certifies that all payments from the TV Broadcaster Relocation Fund (Fund) received by the entity listed on this form will be used only for expenses that are eligible for reimbursement from the Fund. The above-named entity acknowledges that overpayments or payments in error must be promptly refunded to the Commission. The above-named entity certifies that it is in full compliance with all statutes, rules, regulations and governmental requirements for which compliance is a pre-requisite for obtaining the payments herein requested.
I declare, under penalty of perjury, that I am an authorized representative of the above-named applicant for the Authorization(s) specified above.	Michael Breton Controller 08/31/2021

Section

Question

Response

Submission of Final Allocation or Accounting Information Statements

The Authorized Person signing below certifies and represents that he/she is authorized to submit this TV Broadcaster Relocation Fund Reimbursement Form on behalf of the above-named entity. The above-named entity acknowledges that all certifications and attached documentation are considered material representations.
The above-named entity acknowledges the submission of the information herein creates no obligation on the part of the government to pay any amount.
The above-named entity certifies that all costs identified as "actual costs" herein accurately represent the costs actually paid by the above-named entity, including any discounts, refunds, or rebates.
The above-named entity certifies that all payments from the TV Broadcaster Relocation Fund (Fund) received by the entity listed on this form will be used only for expenses that are eligible for reimbursement from the Fund.
The above-named entity acknowledges that overpayments or payments in error must be promptly refunded to the Commission.
The above-named entity certifies that it is in full compliance with all statutes, rules, regulations and governmental requirements for which compliance is a pre-requisite for obtaining the payments herein requested.

I declare, under penalty of perjury, that I am an authorized representative of the above-named applicant for the Authorization(s) specified above.

Michael Breton

Controller

08/31/2021

(REFERENCE COPY - Not for submission) FCC Form 399: Reimbursement Request

Applicant Information

Applicant Name, Type, and Contact Information

Reimbursement Contact Information

Reimbursement Contact Name and Information

Preparer Contact Information

Preparer Contact Name and Information

Broadcaster Information and Transition Plan

Transmitters

Primary Transmitter

Existing Transmitter Information

Primary Transmitter

New Transmitter Costs

Primary Transmitter

Other Transmitter Costs

Primary Transmitter

Other Transmitter Cost Not Listed

Antennas

Auxiliary Antenna

Add Antenna Information

Auxiliary Antenna

New Antenna Costs

Auxiliary Antenna

Other Antenna Costs

Auxiliary Antenna

Other Antenna Cost Not Listed

Primary Antenna

Existing Antenna Information

Primary Antenna

New Antenna Costs

Primary Antenna

Other Antenna Costs

Primary Antenna

Other Antenna Cost Not Listed

Transmission Line

Primary Transmission Line

Existing Transmission Line

Primary Transmission Line

Other Transmission Line Expenses Not Listed

Auxiliary Transmission Line

Add Transmission Line

Auxiliary Transmission Line

New Transmission Line

Auxiliary Transmission Line

Other Transmission Line Expenses Not Listed

Tower Equipment And Rigging Costs

Primary Tower

Existing Tower

Primary Tower

Tower Modification Costs

Primary Tower

Tower Rigging Costs

Primary Tower

Other Tower Expenses Not Listed

Outside Professional Services Costs

Outside Professional Services Costs

Other Professional Services Expenses Not Listed

Other Expenses

Other Expenses

Other Expenses Not Listed

Cost Information

Transmitters

Components

Cost Information

Antennas

Components

Cost Information

Transmission Line

Components

Cost Information

Tower Equipment and Rigging Costs

Components

Cost Information

Outside Professional Services

Components

Cost Information

Other Expenses

Components

Cost Information

Grand Total