Applicant | Address | Phone | Applicant Type | |
---|---|---|---|---|
MOUNTAIN LAKE PUBLIC TELECOMMUNICATIONS COUNCIL |
1 SESAME STREET PLATTSBURGH, NY 12901 United States |
+1 (518) 563-9770 | TROGERS@MLPBS.ORG | Private Not-for-Profit Educational Institution |
Applicant | Address | Phone | |
---|---|---|---|
[Confidential] |
|
|
|
Applicant | Address | Phone | |
---|---|---|---|
The Preparer is same as the reimbursement contact. |
|
|
|
Question | Response |
---|---|
Will the station be sharing equipment with another broadcast television station or stations (e.g., a shared antenna, co-location on a tower, use of the same transmitter room, multiple transmitters feeding a combiner, etc.)? If yes, enter the facility ID's of the other stations and click 'prefill' to download those stations' licensing information. | No |
Briefly describe transition plan | Purchase and install Interim transmitter. Use existing main antenna prior to transition. Prepare building for new transmitter. Install new tx in new building. Replace aux antenna. Replace remote control. |
Section | Question | Response |
---|---|---|
Transmitter Related Expenses | Do you have transmitter related expenses? | Yes |
Section | Question | Response |
---|---|---|
Existing Transmitter Description | Type of change | Purchase New |
Use | Primary (Main) | |
Description of Use | N/A | |
Ownership | Owned | |
Owner | N/A | |
Site | N/A | |
Is this transmitter currently shared with another station? | No | |
Is this transmitter currently in operating condition? | Yes | |
Existing Transmitter Manufacturer and Type | Manufacturer | |
Model | Ultimate | |
Year | 2004 | |
Type | Solid State | |
Solid State Cooling | Liquid Cooled | |
Solid State Power Capacity | 8 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 | 5.4 kW | |
Justification for New Transmitter | Existing transmitter and exciters are end of life on December 31, 2019 and no longer supported. Manufacturer does not recommend transmitter retuning due to lack of parts availability. |
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 | Purchase and contracted installation of 480V Delta to 480/Wye power conditioning/transient/lightning/surge protection and associated panel breakers, hardware, wiring, misc. | |
HVAC Service | Does the replacement transmitter require HVAC Service? | Yes |
Type | Cooling Only | |
Size | Other | |
Other Size | 3 tons | |
Transmitter Building Addition/Modification or Leasehold Improvement | Does the Transmitter Building require an addition, modification, other leashold improvement? | Yes |
Size | 300.0 square feet | |
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 |
---|---|
Delivery of transmitter |
Delivery to be made via trail. |
Transportation of personnel |
Trail to site is passable by tracked off road vehicles. Travel to site will be by helicopter unless safe and suitable conditions exist for use of ATV, UTV or stationed owned snowcat. Must be mutually agreed upon with the contractor at that time. |
RF connections to main antenna |
Field cut sections of 3 1/8 RF line less than 20 ft. Elbows, fine tuning section. |
Section | Question | Response |
---|---|---|
New Transmitter | Use | Interim |
Description of Use | N/A | |
Change Type | Purchase | |
Manufacturer | ||
Model | EC702HPBB2 | |
Transmitter Type | Solid State | |
Solid State Cooling | Air Cooled | |
Solid State Power capacity | 2.2 kW | |
Justification for New Transmitter | Lower power transmitter needed to meet repack deadline. Building under repairs due to ice damage. Building addition for FP transmitter heat exchanger nearly destroyed under repair. Delays in shipping replacement full power 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 | 15KVA single phase 480 to 240VAC transformer, wiring, disconnection devices. | |
HVAC Service | Does the replacement transmitter require HVAC Service? | No |
Type | N/A | |
Size | N/A | |
Other Size | N/A | |
Transmitter Building Addition/Modification or Leasehold Improvement | Does the Transmitter Building require an addition, modification, other leashold improvement? | No |
Size | N/A | |
Channel 14 Costs | Is an RF Consulting Engineer needed? | N/A |
Is a channel 14 Mask Filer needed? | N/A | |
Is additional field engineering time needed? | N/A | |
Number of Days | N/A | |
Inside RF System | Is an additional interior RF system required to support this interim transmitter? | No |
Name | Description |
---|---|
Transmitter storage and delivery |
Receive, store, deliver to site and place equipment in building. |
RF connections to main ant |
4 1/16 flange adapter to 1 5/8 flange adapter. 20 ft 1 5/8 flex cable with connectors. |
Section | Question | Response |
---|---|---|
Antenna Related Expenses | Do you have antenna related expenses? | Yes |
Section | Question | Response |
---|---|---|
Existing Antenna Description | Type of change | Retune Existing |
Antenna Use | Primary (Main) | |
Description of Use | N/A | |
Ownership | Owned | |
Owner | N/A | |
Site | N/A | |
Is the existing antenna shared with another station or stations? | 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 | Top | |
Polarization | Horizontal | |
Type | Broadband Panel | |
Number of Stations Supported | 1 | |
Number of Panels | 3 | |
Design power capacity in use | 28.0 % | |
Lower Limit | 614.00 MHz | |
Upper Limit | 734.00 MHz | |
Other Antenna Type | N/A | |
ERP: | 55.0 kW | |
Manufacturer | ERI Inc. | |
Model | ETU-P3L5-38/57 | |
Year | 2007 |
Section | Question | Response |
---|---|---|
Sweep Test of Existing Antenna | Do you need a sweep test of existing antenna? | Yes |
Section | Question | Response |
---|---|---|
Combiner for Shared Antenna | Do you need a Combiner for a Shared Antenna? | |
Type | ||
Number of channels supported | N/A | |
Frequencies of channels supported | N/A | |
Frequency |
Name | Description |
---|---|
Main Antenna RF parts |
Additional RF parts to permit relocation of transmission line in building to support new transmitter. |
Transportation of personnel |
Trail to site is impassable by on road vehicles. Travel to site will be by helicopter unless safe and suitable conditions exist for use of ATV, UTV or stationed owned snowcat. Must be mutually agreed upon with the contractor at that time. |
Section | Question | Response |
---|---|---|
Existing Antenna Description | Type of change | Purchase New |
Antenna Use | Auxiliary (Backup) | |
Description of Use | Backup antenna | |
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: | 15.53 kW | |
Manufacturer | ||
Model | ALP8L5-HSW-38 | |
Year | 2007 |
Section | Question | Response |
---|---|---|
New Antenna Description | Use | Auxiliary (Backup) |
Description of Use | Auxiliary backup | |
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: | 28.0 kW | |
Manufacturer | ||
Model | ALP8M5-HSWR-36 | |
Year | 2020 | |
Justification for New Antenna | Existing antenna is not retunable. Provides backup antenna during maintenance and/or failure of main antenna and/or transmission line. ERP is estimated and to be determined. Antenna to be installed after transition of main antenna to repack channel. |
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? | 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? | No |
Pattern Scatter Analysis | Do you require separate purchase of pattern scatter analysis for a side mount high or medium power antenna? | No |
Sweep Test | Do you require the sweep testing of transmission line and antenna? | No |
Name | Description |
---|---|
Delivery of aux antenna |
Trail to site is passable. Delivery to be made by heavy construction vehicle. |
Transportation of personnel |
Trail to site is passable by on road vehicles. Travel to site will be by helicopter unless safe and suitable conditions exist for use of ATV, UTV or stationed owned snowcat. Must be mutually agreed upon with the contractor at that time. |
Section | Question | Response |
---|---|---|
Transmission Line Related Expenses | Do you have transmission line related expenses? | No |
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 | Move Equipment |
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 |
ASR Number | 1003308 | |
Coordinates (NAD83) | Latitude (NAD83) | 44° 41' 43.0" N- |
Longitude (NAD83) | 073° 52' 59.0" W- | |
Overall Structure Height | 445.86 feet | |
Support Structure Height | 399.93 feet | |
Ground Elevation Above Mean Sea Level (AMSL) | 3649.89 feet | |
Structure Type | GTOWER - Guyed Structure Used for Communication Purposes | |
Tower Owner | Mountain Lake Public Telecommunications Council | |
Date Constructed | 09/01/1976 |
Section | Question | Response |
---|---|---|
Tower Rigging Costs | Complex Tower | N/A |
Helicopter Services Required | Are helicopter services required? | No |
Name | Description |
---|---|
Remove and replace Aux antenna |
Remove and replace auxiliary side mount antenna. |
Section | Question | Response |
---|---|---|
Outside Project Management Services | Do you require outside project management services? | Yes |
Number of Hours | 200 | |
Explanation | The station operates with minimal staff and does not have the personnel available for this task. | |
Outside RF consulting Engineering Services | Perform engineering study for new channel assignment and antenna development | Yes |
Prepare engineering section of Form FCC Construction Permit Application | Yes | |
For Auxiliary Facility | Yes | |
For Main Facility | Yes | |
Prepare engineering section of Form FCC License to Cover Application | Yes | |
For Auxiliary Facility | Yes | |
For Main Facility | Yes | |
Prepare request for Special Temporary Authority | 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 | Yes | |
For Main Facility | Yes | |
Prepare and file Form FCC License to Cover Application | Yes | |
For Auxiliary Facility | Yes | |
For Main Facility | Yes | |
Prepare request for Special Temporary Authority | Yes | |
Quantity | 1 | |
NEPA Section 106 environmental review | No | |
Environmental Assessment | 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 | Yes | |
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 |
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? | Yes | |
Does this relocation require MVPD Notification of a Channel Change? | Yes |
Name | Description |
---|---|
Remote control |
Existing analog remote control used for unattended operations does not support new transmitter. |
Site Survey |
Quotation from from Hitachi - Comark P2623R3 WCFE Site Design Proposal Option 2 |
Description | Predetermined Cost Estimate |
Estimated Cost | Estimated Cost Justification | Actual Cost | Actual Cost Justification |
---|---|---|---|---|---|
Sub-total | $486,662.00 | $399,697.00 | N/A | $342,978.34 | N/A |
Total for all systems | $870,094.97 | $726,457.47 | N/A | $615,022.07 | N/A |
Interim Transmitter EC702HPBB2 | $135,065.00 | $61,600.00 | $58,148.89 | ||
RF connections to main ant | $2,844.00 | $2,844.00 | N/A | $1,390.98 | N/A |
UHF - Air Cooled Solid State Transmitter 1 - 2.5 kW | $126,000.00 | $52,535.00 | N/A | $52,535.00 | N/A |
Other Electrical Service: 15KVA single phase 480 to 240VAC transformer, wiring, disconnection devices. | $3,000.00 | $3,000.00 | Necessary electrical distribution modifications to building. | $1,001.91 | N/A |
Transmitter storage and delivery | $3,221.00 | $3,221.00 | Receive, store, transport to site and setup transmitter in building. Contractor is presently on site performing building repairs. | $3,221.00 | N/A |
Primary Transmitter MPTV-PRLX-U3 | $351,597.00 | $338,097.00 | $284,829.45 | ||
RF connections to main antenna | $6,500.00 | $6,500.00 | Necessary Field cut sections of 3 1/8 RF line less than 20 ft. Elbows, 3 1/8 4 1/16 adapter.\, fine tuning section for connection to main antenna transmission line in building | $0.00 | N/A |
Other Electrical Service: Purchase and contracted installation of 480V Delta to 480/Wye power conditioning/transient/lightning/surge protection and associated panel breakers, hardware, wiring, misc. | $13,751.00 | $13,751.00 | Present Plant electrical service does not have the capacity or voltage requirements for transmitter and associated equipment. QUOTE WCFE Room-HVAC-Delivery-Electrical-Removal.PDF Line Item: Electrical | $13,751.00 | N/A |
Delivery of transmitter | $12,987.00 | $12,987.00 | Temporary storage, delivery to and placement of equipment at transmitter site via heavy equipment on trail. QUOTE WCFE Room-HVAC-Delivery-Electrical-Removal.pdf Line item: New equipment rigging | $12,987.00 | N/A |
Transportation of personnel | $25,000.00 | $25,000.00 | Trail to site is impassable by on road vehicles. Travel to site will be by helicopter unless safe and suitable conditions exist for use of ATV, UTV or stationed owned snowcat. Must be mutually agreed upon with the contractor at that time. | $0.00 | N/A |
Other -- Building Addition Size: 300.0 | $12,634.00 | $12,634.00 | Environmentally controlled room to house new transmitter components. Discussed previously as a room within a room. Quote WCFE Room-HVAC-Delivery-Electrical-Removal.pdf Line item: Room Construction | $12,634.00 | N/A |
Other -- HVAC Service Type: C Size:3 (Other) | $7,225.00 | $7,225.00 | HVAC for transmitter room. Quote WCFE Room-HVAC-Delivery-Electrical-Removal.pdf Line Item: HVAC Split System | $7,225.00 | N/A |
UHF - Liquid Cooled Solid State Transmitter 4.9 . 6.5 kW | $273,500.00 | $260,000.00 | N/A | $238,232.45 | N/A |
Actual Information Description | File Name |
---|---|
RF connections to main ant | |
UHF - Air Cooled Solid State Transmitter 1 - 2.5 kW | |
Other Electrical Service: 15KVA single phase 480 to 240VAC transformer, wiring, disconnection devices. | |
Transmitter storage and delivery | |
RF connections to main antenna | Information not provided. |
Other Electrical Service: Purchase and contracted installation of 480V Delta to 480/Wye power conditioning/transient/lightning/surge protection and associated panel breakers, hardware, wiring, misc. | |
Delivery of transmitter | |
Transportation of personnel | Information not provided. |
Other -- Building Addition Size: 300.0 | |
Other -- HVAC Service Type: C Size:3 (Other) | |
UHF - Liquid Cooled Solid State Transmitter 4.9 . 6.5 kW |
Description | Predetermined Cost Estimate |
Estimated Cost | Estimated Cost Justification | Actual Cost | Actual Cost Justification |
---|---|---|---|---|---|
Sub-total | $55,978.97 | $55,248.97 | N/A | $49,834.94 | N/A |
Total for all systems | $870,094.97 | $726,457.47 | N/A | $615,022.07 | N/A |
Primary Antenna ETU-P3L5-38/57 | $18,478.97 | $17,748.97 | $22,630.77 | ||
Sweep test of existing antenna | $6,730.00 | $6,000.00 | Single proposal to RF sweep/tune main antenna to include extension/relocation of existing internal main feedline. Work was performed immediately after Auxiliary antenna was replaced, swept and available for broadcast on new channel to minimize downtime. | $15,150.00 | Proposal and invoice combines RF sweep and RF line modifications |
Main Antenna RF parts | $4,248.97 | $4,248.97 | Parts required to relocate main transmission line in building to facilitate connection to new transmitter. | $4,248.97 | N/A |
Transportation of personnel | $7,500.00 | $7,500.00 | Trail to site is impassable by on road vehicles. Travel to site will be by helicopter unless safe and suitable conditions exist for use of ATV, UTV or stationed owned snowcat. Must be mutually agreed upon with the contractor at that time. | $3,231.80 | N/A |
Auxiliary Antenna ALP8M5-HSWR-36 | $37,500.00 | $37,500.00 | $27,204.17 | ||
Delivery of aux antenna | $0.00 | $0.00 | Included with JFP quote for delivery of transmitter. QUOTE WCFE Room-HVAC-Delivery-Electrical-Removal.PDF Line Item:New Equipment Rigging Concurrent delivery. | $0.00 | N/A |
Transportation of personnel | $7,500.00 | $7,500.00 | Trail to site is impassable by on road vehicles. Travel to site will be by helicopter unless safe and suitable conditions exist for use of ATV, UTV or stationed owned snowcat. Must be mutually agreed upon with the contractor at that time. | $2,405.00 | N/A |
UHF - High Power, Side Mount, basic slot antenna, 28 kW input, directional,, horizontally polarized | $30,000.00 | $30,000.00 | Provide backup antenna during maintenance and/or failure of main antenna and /or transmission line. Antenna to be installed after transition of main antenna to repack channel. | $24,799.17 | Replacement Auxiliary antenna |
Actual Information Description | File Name |
---|---|
Sweep test of existing antenna | |
Main Antenna RF parts | |
Transportation of personnel | |
Delivery of aux antenna | Information not provided. |
Transportation of personnel | |
UHF - High Power, Side Mount, basic slot antenna, 28 kW input, directional,, horizontally polarized |
Description | Predetermined Cost Estimate |
Estimated Cost | Estimated Cost Justification | Actual Cost | Actual Cost Justification |
---|---|---|---|---|---|
Sub-total | $198,697.00 | $114,497.00 | N/A | $114,497.00 | N/A |
Total for all systems | $870,094.97 | $726,457.47 | N/A | $615,022.07 | N/A |
Primary Tower GTOWER | $198,697.00 | $114,497.00 | $114,497.00 | ||
Remove and replace Aux antenna | $114,497.00 | $114,497.00 | Original cost underestimated verbally with ERI rep in 2016. Other additional cost realized for specific site insurance requirements for New York State | $114,497.00 | Original cost underestimated verbally with ERI rep in 2016. Other additional cost realized for specific site insurance requirements for New York State |
Short Tower (less than 500') | $84,200.00 | $0.00 | N/A | $0.00 | N/A |
Actual Information Description | File Name |
---|---|
Remove and replace Aux antenna | |
Short Tower (less than 500') | Information not provided. |
Description | Predetermined Cost Estimate |
Estimated Cost | Estimated Cost Justification | Actual Cost | Actual Cost Justification |
---|---|---|---|---|---|
Sub-total | $70,205.00 | $99,512.50 | N/A | $56,017.50 | N/A |
Total for all systems | $870,094.97 | $726,457.47 | N/A | $615,022.07 | N/A |
Outside Professional Services | $70,205.00 | $99,512.50 | $56,017.50 | ||
Attorney Fees - Prepare and File request for Special Temporary Authorization | $3,680.00 | $8,000.00 | Severe impact of site inaccessibility, construction needs due to harsh conditions, & seasonal & COVID challenges led to more need for legal filings related to phase extensions, interim facilities, etc in order to meet deadline to vacate channel. | $7,889.50 | Severe impact of site inaccessibility, construction needs due to harsh conditions, & seasonal & COVID challenges led to more need for legal filings related to phase extensions, interim facilities, etc in order to meet deadline to vacate channel. |
Attorney Fees -Prepare and File FCC Form 2100 (main), License to Cover Application | $2,365.00 | $2,250.00 | N/A | $789.50 | N/A |
Attorney Fees - Aux Antenna, prepare and File Form 2100 Construction Permit or License Application | $4,210.00 | $4,000.00 | N/A | $960.00 | N/A |
Prepare engineering section of FCC Form 2100 (main), Construction Permit Application | $3,155.00 | $3,000.00 | N/A | $0.00 | N/A |
Address transition timing and coordination issues w/ other stations and wireless | $2,630.00 | $2,500.00 | N/A | $0.00 | N/A |
Prepare and or review reimbursement form | $2,630.00 | $2,500.00 | N/A | $0.00 | N/A |
Project management of the transition | $31,600.00 | $25,000.00 | N/A | $0.00 | N/A |
Attorney Fees - Prepare and File FCC Form 2100 (main), Construction Permit Application | $5,260.00 | $36,000.00 | Impact of site inaccessibility, construction needs due to harsh conditions, & seasonal & COVID challenges-threats to repack completion. Needed more help with legal processes & meetings with FCC reps, incl required responses to requests and concerns. | $34,566.00 | Impact of site inaccessibility, construction needs due to harsh conditions, & seasonal & COVID challenges-threats to repack completion. Needed more help with legal processes & meetings with FCC reps, incl required responses to requests and concerns. |
Prepare request for Special Temporary Authorization | $2,050.00 | $2,050.00 | N/A | $0.00 | N/A |
RF Consulting Engineer Fees- Aux Antenna: Prepare engineering section of FCC Form 2100, License to Cover Application | $1,580.00 | $1,500.00 | N/A | $0.00 | N/A |
Prepare engineering section of FCC Form 2100 (main), License to Cover Application | $1,580.00 | $1,500.00 | N/A | $600.00 | N/A |
RF Consulting Engineer Fees- Aux Antenna: Prepare engineering section of FCC Form 2100, Construction Permit Application | $2,105.00 | $3,100.00 | Combined preparation for Aux antenna CP and provide exhibit for one step increase in transmitter size. | $3,100.00 | Combined preparation for Aux antenna CP and provide exhibit for one step increase in transmitter size. |
Perform engineering study for new channel assignment and antenna development | $7,360.00 | $8,112.50 | Combined Various discussions and report preparation for FCC conference calls. Prepare FCC STA for reduced power operation. Channel Study. | $8,112.50 | Combined Various discussions and report preparation for FCC conference call. Prepare FCC STA for reduced power operation. |
Actual Information Description | File Name |
---|---|
Attorney Fees - Prepare and File request for Special Temporary Authorization | |
Attorney Fees -Prepare and File FCC Form 2100 (main), License to Cover Application | |
Attorney Fees - Aux Antenna, prepare and File Form 2100 Construction Permit or License Application | |
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. |
Project management of the transition | Information not provided. |
Attorney Fees - Prepare and File FCC Form 2100 (main), Construction Permit Application | |
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. |
Prepare engineering section of FCC Form 2100 (main), License to Cover Application | |
RF Consulting Engineer Fees- Aux Antenna: Prepare engineering section of FCC Form 2100, Construction Permit Application | |
Perform engineering study for new channel assignment and antenna development |
Description | Predetermined Cost Estimate |
Estimated Cost | Estimated Cost Justification | Actual Cost | Actual Cost Justification |
---|---|---|---|---|---|
Sub-total | $58,552.00 | $57,502.00 | N/A | $51,694.29 | N/A |
Total for all systems | $870,094.97 | $726,457.47 | N/A | $615,022.07 | N/A |
Other Expenses | $58,552.00 | $57,502.00 | $51,694.29 | ||
Site Survey | $15,300.00 | $15,300.00 | N/A | $15,300.00 | N/A |
Remote control | $3,200.00 | $3,200.00 | Existing remote control does not have SNMP capability. Quote and justification attached. | $3,158.29 | N/A |
MVPD Notification of Channel Change | $6,750.00 | $6,750.00 | Station Notifications to MVPDs will be accomplished using the resources of legal council and consultants. Additional funds required due to phase change from 7 to 10 and delays in construction. | $4,500.00 | N/A |
Develop and air announcement of upcoming channel change | $0.00 | $0.00 | Will be accomplished in house. | $0.00 | N/A |
Equipment Storage | $0.00 | $0.00 | Station does not have adequate interim secure storage facilities for equipment. Included with QUOTE WCFE Room-HVAC-Delivery-Electrical-Removal.PDF Line Item: New Equipment Rigging | $0.00 | N/A |
Disposal Costs (for equipment and other waste, net of any salvage value) | $21,752.00 | $21,752.00 | New transmitter equipment to be installed in space occupied by existing analog transmitter that must be removed. Removal of obsolete DTV transmitter. QUOTE WCFE Room-HVAC-Delivery-Electrical-Removal.PDF Line Item:Removals and Salvage | $21,752.00 | N/A |
Equipment Delivery and Handling Charges | $0.00 | $0.00 | Delivery of equipment from storage location to transmitter site staging area. | $0.00 | N/A |
DTV Medical Facility Notification | $11,550.00 | $10,500.00 | Additional funds required due to change in phase from 7 to 10 and delays in construction. | $6,984.00 | N/A |
Actual Information Description | File Name |
---|---|
Site Survey | |
Remote control | |
MVPD Notification of Channel Change | |
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) | |
Equipment Delivery and Handling Charges | Information not provided. |
DTV Medical Facility Notification |
Predetermined Cost Estimate |
Estimated Cost | Actual Cost | |
---|---|---|---|
Total for all systems | $870,094.97 | $726,457.47 | $615,022.07 |
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. | 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. | William Rogers Engineering Consultant 03/11/2022 |
Section | Question | Response |
---|---|---|
Submission of Actual Cost Documentation Statements | WILLFUL FALSE, FRAUDULENT, OR FICTITIOUS STATEMENTS ON THIS FORM ARE PUNISHABLE BY FINE AND/OR IMPRISIONMENT (U.S. CODE, TITLE 18, SECTION 1001), AND/OR REVOCATION OF ANY STATION LICENSE OR CONSTRUCTION PERMIT (U.S. CODE, TITLE 47, SECTION 312(a)(1), AND/OR FORFEITURE (U.S. CODE, TITLE 47, SECTION 503), AND ANY FALSE AND/OR FRAUDULENT STATEMENTS COULD SUBJECT THIS ENTITY TO LIABILITY UNDER THE FALSE CLAIMS ACT (U.S. CODE, TITLE 31, SECTIONS 3729-3733). |
|
I declare, under penalty of perjury, that I am an authorized representative of the above-named applicant for the Authorization(s) specified above. | William Rogers Engineering Consultant 03/11/2022 |
Section | Question | Response |
---|---|---|
Submission of Final Allocation or Accounting Information Statements | WILLFUL FALSE STATEMENTS ON THIS FORM ARE PUNISHABLE BY FINE AND/OR IMPRISONMENT (U.S. CODE, TITLE 18, SECTION 1001), AND/OR REVOCATION OF ANY STATION LICENSE OR CONSTRUCTION PERMIT (U.S. CODE, TITLE 47, SECTION 312(a)(1), AND/OR FORFEITURE (U.S. CODE, TITLE 47, SECTION 503), AND ANY FALSE STATEMENTS COULD SUBJECT THIS ENTITY TO LIABILITY UNDER THE FALSE CLAIMS ACT. |
|
I declare, under penalty of perjury, that I am an authorized representative of the above-named applicant for the Authorization(s) specified above. | William Rogers Engineering Consultant 03/11/2022 |