Applicant | Address | Phone | Applicant Type | |
---|---|---|---|---|
PARKER BROADCASTING OF DAKOTA LICENSE, LLC Doing Business As: MAJOR MARKET BROADCASTING OF NORTH DAKOTA, INC. |
RAVI KAPUR 2383 Pruneridge Avenue Suite 4 SANTA CLARA, CA 95050 United States |
+1 (415) 886-7284 | FCC@CHICAGO22.COM | Limited Liability Company |
Applicant | Address | Phone | |
---|---|---|---|
[Confidential] |
|
|
|
Applicant | Address | Phone | |
---|---|---|---|
Tony Zummallen President QCommunications, LLC |
Tony zumMallen 705B SE Melody Lane #314 Lee's Summit, MO 64063 United States |
+1 (816) 729-1177 | tony@qcomm.tv |
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 | We intend to stay on the air as our existing digital antenna is sidemounted near the top of our tower. Our original analog antenna remains on top of the tower. So we will remove that antenna and replace it with the new antenna and transmission line. |
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 | DTT10kSU | |
Year | 2005 | |
Type | Solid State | |
Solid State Cooling | Air Cooled | |
Solid State Power Capacity | 10 kW |
Section | Question | Response |
---|---|---|
New Transmitter | Use | Primary (Main) |
Change Type | Purchase New | |
Is this a request for upgraded equipment? | Yes | |
Manufacturer | ||
Model | ULXTE-24 | |
Transmitter Type | Solid State | |
Solid State Cooling | Liquid Cooled | |
Solid State Power capacity | 16 kW | |
Justification for New Transmitter | See Exh 1 hereto. Our existing digital transmitter is on RF 38 & the transmitter manufacturer is no longer in business. |
Section | Question | Response |
---|---|---|
Electrical Service | Service Entrance (3 phases 800A 208V) | Yes |
Switchgear (industrial 800 amp) | Yes | |
Transformer (480V) | Yes | |
Power | 150 kVA | |
Rigid Conduit and Wiring | Yes | |
Size | 4 inches | |
Length | 400.0 feet | |
Other Electrical Service | Yes | |
Description | Additional voltage regulators, surge suppressors in a rural electrical grid are required. | |
HVAC Service | Does the replacement transmitter require HVAC Service? | Yes |
Type | Heating and Cooling | |
Size | 30 tons | |
Other Size | N/A | |
Transmitter Building Addition/Modification or Leasehold Improvement | Does the Transmitter Building require an addition, modification, other leashold improvement? | Yes |
Size | 1500.0 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 |
---|---|
Heat Exchanger |
Construct a crete pad with security fencing, ice bridge protection and security alarms. |
Installation |
Installation and interconnection of a complete transmitter and associated equipment such as external (indoor) pump module assemblies, Dual Fan Heat Exchangers, tunable Filter, Dual HT Exchanger plumbing kits, dummy load, etc. |
Section | Question | Response |
---|---|---|
New Transmitter | Use | Interim |
Description of Use | N/A | |
Change Type | Purchase | |
Manufacturer | ||
Model | ULXTE-16 | |
Transmitter Type | Solid State | |
Solid State Cooling | Liquid Cooled | |
Solid State Power capacity | 10 kW | |
Justification for New Transmitter | Interim transmitter required on existing Channel 38 when the side mounted full power antenna must be turned off when the new top mounted CH 24 antenna is being installed. The Interim transmitter will be connected to new transmission line/broadband antenna |
Section | Question | Response |
---|---|---|
Electrical Service | Service Entrance (3 phases 800A 208V) | Yes |
Switchgear (industrial 800 amp) | No | |
Transformer (480V) | Yes | |
Power | 150 kVA | |
Rigid Conduit and Wiring | Yes | |
Size | 4 inches | |
Length | 100.0 feet | |
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 | |
Inside RF System | Is an additional interior RF system required to support this interim transmitter? | Yes |
Name | Description |
---|---|
Installation |
Installation of transmitter |
Section | Question | Response |
---|---|---|
Antenna Related Expenses | Do you have antenna related expenses? | Yes |
Section | Question | Response |
---|---|---|
Existing Antenna Description | Type of change | Purchase New |
Antenna Use | Primary (Main) | |
Description of Use | N/A | |
Ownership | Owned | |
Owner | N/A | |
Site | N/A | |
Is the existing antenna shared with another station or stations? | No | |
Is the existing antenna directional? | Yes | |
Is antenna in operating condition? | Yes | |
Is antenna located on or in close proximity to an antenna farm? | No | |
Existing Antenna Manufacturer and Type | Class | Full Power |
Mounting | Side Mount | |
Antenna position in stack | Not in Stack | |
Polarization | Horizontal | |
Type | Slotted Coaxial | |
Number of Stations Supported | N/A | |
Number of Panels | N/A | |
Design power capacity in use | N/A | |
Lower Limit | N/A | |
Upper Limit | N/A | |
Other Antenna Type | N/A | |
ERP: | 382.0 kW | |
Manufacturer | ||
Model | TFU-32DSB-M | |
Year | 2005 |
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? | No | |
New Antenna Manufacturer and Types | Class | Full Power |
Mounting | Top 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: | 382.0 kW | |
Manufacturer | ||
Model | ATC-BCE426CM-V1-24 | |
Year | 2017 | |
Justification for New Antenna | The existing antenna is a single channel antenna and cannot be retuned. |
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 | 7 3/16 inches inches | |
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? | 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 this antenna currently shared with any other stations? | No | |
Is this antenna directional? | Yes | |
Is antenna in operating condition? | No | |
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 | 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: | 285.0 kW | |
Manufacturer | ||
Model | JSH-26/24 SEC-R | |
Year | 2018 |
Section | Question | Response |
---|---|---|
New Antenna Description | Use | Primary (Main) |
Description of Use | N/A | |
Change Type | Purchase New | |
Is this a request for upgraded equipment? | Yes | |
Ownership | Owned | |
Owner | N/A | |
Is antenna shared? | No | |
Is antenna directional? | Yes | |
Will antenna be located on or in close proximity to an antenna farm? | No | |
New Antenna Manufacturer and Types | Class | Full Power |
Mounting | Side Mount | |
Antenna position in stack | Not in Stack | |
Polarization | Elliptical | |
Type | Slotted Coaxial | |
Number of Stations Supported | N/A | |
Number of Panels/Bays | N/A | |
Lower Limit | N/A | |
Upper Limit | N/A | |
Design power capacity in use | N/A | |
Other Antenna Type | N/A | |
ERP: | 285.0 kW | |
Manufacturer | ||
Model | JSH-26/24 SEC-R | |
Year | 2018 | |
Justification for New Antenna | New antenna is required to accomplish repack of station from channel 38 to channel 24. |
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 | 7 3/16 inches inches | |
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? | Yes |
Name | Description |
---|---|
Antenna Removal |
Removal of old antenna |
Dehydrator System |
Dehydrator system for side mount antenna |
Antenna Installation |
Installation of new side mount antenna |
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? | No | |
New Antenna Manufacturer and Type | Class | Full Power |
Mounting | Side Mount | |
Antenna position in stack | Not in Stack | |
Polarization | Horizontal | |
Type | Broadband Slot | |
Number of Stations Supported | 1 | |
Number of Panels/Bays | 1 | |
Lower Limit | 530.00 MHz | |
Upper Limit | 620.00 MHz | |
Design power capacity in use | 60.0 % | |
Other Antenna Type | N/A | |
ERP: | 131.79 kW | |
Manufacturer | ||
Model | ATC-BCSH16CC1-U2 | |
Year | 2017 | |
Justification for New Antenna | A new antenna will be needed for interim site use as the installation of our main antenna will be done in phases over a number of weeks. Because the tower is 2060 feet tall, in a region known for unpredictable weather, install delays are likely. |
Section | Question | Response |
---|---|---|
Elbow Complex | Do you require the separate purchase of the Elbow Complex? | Yes |
Broadband or Single Channel? | B | |
Feed Line Size | 3 1/8 inches | |
Side Mount Brackets | Do you require the separate purchase of side mount brackets for an antenna? | Yes |
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 |
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 | 7 3/16 inches | |
Other Diameter | N/A | |
Segment Length | 19 1/2 inches | |
Other Segment Length | N/A | |
Number of parallel runs | 0 | |
Length | 2000 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 | 7 3/16 inches | |
Other Diameter | N/A | |
Segment Length | 19 3/4 inches | |
Other Segment Length | N/A | |
Number of parallel runs | 0 | |
Length | 2200 feet per run | |
Justification for New Transmission Line | New CH 24 antenna will requires 19 3/4 foot line versus 19 1/2 foot for the original CH 38 line. |
Name | Description |
---|---|
Existing Line Removal |
The original analog coaxial line must be removed in order to install the new CH 24 coaxial line. |
Sweep Test |
TV/System Sweep (tune and test) |
Section | Question | Response |
---|---|---|
Existing Transmission Line Description | Type of change | Purchase New |
Use | Primary (Main) | |
Description of Use | N/A | |
Ownership | Owned | |
Owner | N/A | |
Site | N/A | |
Is this transmission currently shared with any other stations? | No | |
Is Transmission Line in operating condition? | No | |
Existing Transmission Line Manufacturer and Type | Manufacturer | |
Type | Rigid | |
Diameter | 7 3/16 inches | |
Other Diameter | N/A | |
Segment Length | 19 3/4 inches | |
Other Segment Length | N/A | |
Number of parallel runs | 1 | |
Length | 2133 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 | 7 3/16 inches | |
Other Diameter | N/A | |
Segment Length | 19 3/4 inches | |
Other Segment Length | N/A | |
Number of parallel runs | 1 | |
Length | 2133 feet per run | |
Justification for New Transmission Line | New vendor |
Name | Description |
---|---|
Sweep Test |
System Sweep Tune/Test |
Transmission Line Installation |
Install of New Transmission Line |
Old Line Removal |
Removal of Old Transmission Line |
Section | Question | Response |
---|---|---|
New Transmission Line Costs | Use | Interim |
Description of Use | N/A | |
Change Type | Purchase New | |
Type | Flexible Air | |
Diameter | 3 inches | |
Segment Length | N/A | |
Other Segment Length | ||
Number of parallel runs | 0 | |
Length | 800 feet per run | |
Justification for New Transmission Line | Line to be used with the interim antenna |
Section | Question | Response |
---|---|---|
Tower Equipment or Rigging Costs Changes | Do you have tower equipment or rigging costs changes? | Yes |
Section | Question | Response |
---|---|---|
Existing Tower Description | Type of change | Modify Existing |
Tower Use | Primary (Main) | |
Description of Use | N/A | |
Ownership | Owned | |
Is this tower consider Complex? | No | |
Is this tower currently shared with any other stations? | 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? | Unknown | |
Existing Tower Structure Registration | Do you have a tower registration number? | Yes |
ASR Number | 1038731 | |
Coordinates (NAD83) | Latitude (NAD83) | 47° 16' 45.0" N- |
Longitude (NAD83) | 097° 20' 27.0" W- | |
Overall Structure Height | 2059.69 feet | |
Support Structure Height | 1932.72 feet | |
Ground Elevation Above Mean Sea Level (AMSL) | 1064.95 feet | |
Structure Type | TOWER - Free Standing or Guyed Structure | |
Tower Owner | Parker Broadcasting of Dakota, LLC | |
Date Constructed | 08/03/1998 |
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: | Major Reinforcements needed |
Section | Question | Response |
---|---|---|
Tower Rigging Costs | Complex Tower | N/A |
Helicopter Services Required | Are helicopter services required? | Yes |
Name | Description |
---|---|
FAA Consultant |
With the tower height at 2060 feet, we need to be certain we are complying with all federal aviation mandates to ensure the continued safety of the public during and after the installation. |
Tower and Rigging Costs |
Tower and rigging costs of tall tower due to weather delays |
Section | Question | Response |
---|---|---|
Outside Project Management Services | Do you require outside project management services? | Yes |
Number of Hours | 150 | |
Explanation | This is the 2nd tallest structure in the U.S. We need comprehensive help to ensure continued service & safety, as this tower has fallen twice historically. We will require experts in RF, tower rigging, antenna manufacturing, among other services. | |
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 | Yes | |
Environmental Assessment | Yes | |
ASR Modification | Yes | |
FAA Consultation (including preparation of FAA Form 7460) | Yes | |
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 | Yes |
RF exposure measurements | Yes | |
Additional Field Engineering Service | Yes | |
Number of Days | 5 | |
Justification | Our coverage reaches a wide swath of rural North Dakota and Minnesota, extending to the Canadian border. As one of only 5 full service television stations in the region, it's imperative we maintain a strong over-the-air signal to these agrarian areas. |
Name | Description |
---|---|
Attorney Fees - Prepare and File FCC Form 2100, Schedule 387 |
Prepare and file Form 2100, Schedule 387 (Transition Progress Reports) |
General Legal - Repack |
General legal expenses due to repack |
Transmitter System Service |
Emergency on-site work to perform troubleshooting and channel change for station transmitter system. |
Zoning Permits |
We will need to obtain local permits for all aspects of this installation. |
Field and Technical Project Management |
Field and Technical Project Management, coordination/scheduling with vendors. |
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 | Yes | |
BLM or NFS Coordination | No | |
FCC Construction Permit Minor Change | No | |
FCC License to Cover Application | Yes | |
FCC Special Temporary Authority Application | Yes | |
Other Miscellaneous Expenses | Does this relocation require paying Disposal Costs (for equipment and other waste, net of any salvage value)? | Yes |
Does this relocation require Equipment Delivery or Handling Charges not otherwise included in individual item costs? | Yes | |
Does this relocation require Equipment Storage? | Yes | |
Does this relocation require the Development and Airing of an Announcement regarding an upcoming channel change? | Yes | |
Does this relocation require MVPD Notification of a Channel Change? | Yes |
Name | Description |
---|---|
Field Engineer |
Comprehensive coverage verification needed via field study |
Motor Freight to Site |
Motor freight to site of antenna and transmission line |
RF Consulting Engineer |
Perform engineering study for new channel assignment and antenna development |
Outside labor |
Outside labor to assist technician with installation activities |
Description | Predetermined Cost Estimate |
Estimated Cost | Estimated Cost Justification | Actual Cost | Actual Cost Justification |
---|---|---|---|---|---|
Sub-total | $1,750,660.00 | $1,576,853.69 | N/A | $1,155,240.57 | N/A |
Total for all systems | $4,579,055.45 | $4,489,100.89 | N/A | $3,725,419.50 | N/A |
Interim Transmitter ULXTE-16 | $697,300.00 | $662,850.00 | $393,610.04 | ||
UHF - Liquid Cooled Solid State Transmitter 8.2 - 13 kW | $494,500.00 | $470,000.00 | N/A | $362,589.24 | Q-77099 replaces cost invoice quotes in Q-65189 for Invoice GO1004765A-1 |
Service entrance 3 phase/800 amp/208 volt | $14,400.00 | $13,700.00 | N/A | N/A | N/A |
Transformer 3 phase/480v - 150 KVA | $25,550.00 | $24,300.00 | N/A | $4,226.37 | Q-77099 replaces Q-65189 with updated cost estimates for Invoice GO1004765A |
4" Rigid Conduit and Wiring (Cost per foot) | $10,100.00 | $9,600.00 | N/A | $0.00 | N/A |
UHF inside RF system including switching | $147,500.00 | $140,000.00 | N/A | $21,544.43 | Q-77099 replaces Q-65189 with updated cost estimates for Invoice GO1004765A |
Installation | $5,250.00 | $5,250.00 | Cost determined by invoices. | $5,250.00 | N/A |
Primary Transmitter ULXTE-24 | $1,053,360.00 | $914,003.69 | $761,630.53 | ||
UHF - Liquid Cooled Solid State Transmitter 14.2 - 20 kW | $684,000.00 | $564,000.00 | See EXH 1 | $558,910.40 | Q-77104 reflects updated costs and changes made to original Q-65194 for Invoice GO1004765B-1 |
Service entrance 3 phase/800 amp/208 volt | $14,400.00 | $13,700.00 | N/A | N/A | N/A |
Switchgear - industrial 800 amp | $38,200.00 | $36,300.00 | N/A | $31,825.57 | Quote Q-77104 replaces Quote Q-65194 for Invoice GO1004765B-1 |
Transformer 3 phase/480v - 150 KVA | $25,550.00 | $24,300.00 | N/A | $2,715.55 | Q-77104 reflects updated costs for Q-66104 for Invoice GO1004765B-1 |
4" Rigid Conduit and Wiring (Cost per foot) | $40,400.00 | $38,400.00 | N/A | N/A | N/A |
Other Electrical Service: Additional voltage regulators, surge suppressors in a rural electrical grid are required. | $25,000.00 | $25,000.00 | See EXH. 1 | $1,510.82 | N/A |
30 Ton system | $166,000.00 | $152,493.69 | Transmitter building requires a complete winter/summer HVAC system | $152,493.69 | N/A |
Other -- Building Addition Size: 1500.0 | $45,635.00 | $45,635.00 | See attached quote | N/A | N/A |
Heat Exchanger | $3,800.00 | $3,800.00 | Quote to be supplied. | $3,799.50 | N/A |
Installation | $10,375.00 | $10,375.00 | Cost determined by invoices. | $10,375.00 | N/A |
Actual Information Description | File Name |
---|---|
UHF - Liquid Cooled Solid State Transmitter 8.2 - 13 kW | |
Service entrance 3 phase/800 amp/208 volt | Information not provided. |
Transformer 3 phase/480v - 150 KVA | |
4" Rigid Conduit and Wiring (Cost per foot) | Information not provided. |
UHF inside RF system including switching | |
Installation | |
UHF - Liquid Cooled Solid State Transmitter 14.2 - 20 kW | |
Service entrance 3 phase/800 amp/208 volt | Information not provided. |
Switchgear - industrial 800 amp | |
Transformer 3 phase/480v - 150 KVA | |
4" Rigid Conduit and Wiring (Cost per foot) | Information not provided. |
Other Electrical Service: Additional voltage regulators, surge suppressors in a rural electrical grid are required. | |
30 Ton system | |
Other -- Building Addition Size: 1500.0 | Information not provided. |
Heat Exchanger | |
Installation |
Description | Predetermined Cost Estimate |
Estimated Cost | Estimated Cost Justification | Actual Cost | Actual Cost Justification |
---|---|---|---|---|---|
Sub-total | $811,880.00 | $533,688.00 | N/A | $533,688.00 | N/A |
Total for all systems | $4,579,055.45 | $4,489,100.89 | N/A | $3,725,419.50 | N/A |
Interim Antenna ATC-BCSH16CC1-U2 | $135,120.00 | $155,888.00 | $155,888.00 | ||
UHF - Lower Power Side Mount, One station antenna - medium power (50-200 kW), horizontally polarized | $89,400.00 | $139,388.00 | Quote from vendor was higher than estimated cost to accommodate the tower | $139,388.00 | This amount includes the installation of the interim antenna. The increased cost has a direct correlation to the complexity of the project (e.g., very tall tower, need for interim facilities, etc.) |
Elbow complex, broadband, at antenna input, per 3 1/8. feedline (if needed) | $9,340.00 | $0.00 | N/A | $0.00 | N/A |
Sweep test of existing antenna | $6,730.00 | $3,000.00 | N/A | $3,000.00 | N/A |
Side mount brackets for high power antennas (if not included in antenna base cost) | $23,150.00 | $7,000.00 | N/A | $7,000.00 | N/A |
Dehydrator | $6,500.00 | $6,500.00 | N/A | $6,500.00 | N/A |
Primary Antenna ATC-BCE426CM-V1-24 | $267,630.00 | $0.00 | $0.00 | ||
Sweep test of existing antenna | $6,730.00 | $0.00 | N/A | $0.00 | N/A |
UHF - High Power Top Mount (200-1000 kW), One station antenna, horizontally polarized | $247,000.00 | $0.00 | N/A | $0.00 | The increased cost has a direct correlation to the complexity of the project (e.g., very tall tower, need for interim facilities, etc.) |
Elbow complex, single channel, at antenna input, per 7 3/16. feedline (if needed) | $13,900.00 | $0.00 | N/A | $0.00 | N/A |
Primary Antenna JSH-26/24 SEC-R | $409,130.00 | $377,800.00 | $377,800.00 | ||
Antenna Installation | $67,500.00 | $67,500.00 | Cost equally allocated from total cost for installation of antenna and transmission line. | $67,500.00 | N/A |
Elbow complex, single channel, at antenna input, per 7 3/16. feedline (if needed) | $13,900.00 | $12,900.00 | N/A | $12,900.00 | N/A |
Sweep test of existing antenna | $6,730.00 | $17,200.00 | Field Service/Commissioning split evenly between antenna and transmission line testing | $17,200.00 | N/A |
UHF - Lower Power Side Mount, One station antenna -- 200-500 kW, elliptically or circularly polarized | $227,000.00 | $186,200.00 | N/A | $186,200.00 | N/A |
Dehydrator System | $8,600.00 | $8,600.00 | N/A | $8,600.00 | N/A |
Antenna Removal | $85,400.00 | $85,400.00 | Cost equally allocated from total cost for removal of antenna and transmission line. | $85,400.00 | N/A |
Actual Information Description | File Name |
---|---|
UHF - Lower Power Side Mount, One station antenna - medium power (50-200 kW), horizontally polarized | |
Elbow complex, broadband, at antenna input, per 3 1/8. feedline (if needed) | Information not provided. |
Sweep test of existing antenna | |
Side mount brackets for high power antennas (if not included in antenna base cost) | |
Dehydrator | |
Sweep test of existing antenna | |
UHF - High Power Top Mount (200-1000 kW), One station antenna, horizontally polarized | |
Elbow complex, single channel, at antenna input, per 7 3/16. feedline (if needed) | |
Antenna Installation | |
Elbow complex, single channel, at antenna input, per 7 3/16. feedline (if needed) | |
Sweep test of existing antenna | |
UHF - Lower Power Side Mount, One station antenna -- 200-500 kW, elliptically or circularly polarized | |
Dehydrator System | |
Antenna Removal |
Description | Predetermined Cost Estimate |
Estimated Cost | Estimated Cost Justification | Actual Cost | Actual Cost Justification |
---|---|---|---|---|---|
Sub-total | $788,670.00 | $786,507.00 | N/A | $786,507.00 | N/A |
Total for all systems | $4,579,055.45 | $4,489,100.89 | N/A | $3,725,419.50 | N/A |
Interim Transmission Line | $0.00 | $50,685.00 | $50,685.00 | ||
Flexible Air Transmission Line - dielectric, 3" | $0.00 | $50,685.00 | Quote from vendor was higher than estimated cost catalog price of 800 ft. at $56/ft. | $50,685.00 | N/A |
Primary Transmission Line | $0.00 | $0.00 | $0.00 | ||
Existing Line Removal | $0.00 | $0.00 | Costs included in Tall Tower, cost amount relocated | $0.00 | Cost amount included in Tall Tower |
Rigid Transmission Line - copper, 7 3/16" | $0.00 | $0.00 | N/A | $0.00 | N/A |
Sweep Test | $0.00 | $0.00 | N/A | $0.00 | N/A |
Primary Transmission Line | $788,670.00 | $735,822.00 | $735,822.00 | ||
Sweep Test | $17,200.00 | $17,200.00 | Field Service/Commissioning split evenly between antenna and transmission line testing | $17,200.00 | N/A |
Rigid Transmission Line - copper, 7 3/16" | $618,570.00 | $565,722.00 | N/A | $565,722.00 | N/A |
Transmission Line Installation | $85,400.00 | $85,400.00 | Cost equally allocated from total cost for installation of antenna and transmission line. | $85,400.00 | N/A |
Old Line Removal | $67,500.00 | $67,500.00 | Cost equally allocated from total cost for installation of antenna and transmission line. | $67,500.00 | N/A |
Actual Information Description | File Name |
---|---|
Flexible Air Transmission Line - dielectric, 3" | |
Existing Line Removal | |
Rigid Transmission Line - copper, 7 3/16" | |
Sweep Test | Information not provided. |
Sweep Test | |
Rigid Transmission Line - copper, 7 3/16" | |
Transmission Line Installation | |
Old Line Removal |
Description | Predetermined Cost Estimate |
Estimated Cost | Estimated Cost Justification | Actual Cost | Actual Cost Justification |
---|---|---|---|---|---|
Sub-total | $726,550.00 | $1,029,299.25 | N/A | $794,074.25 | N/A |
Total for all systems | $4,579,055.45 | $4,489,100.89 | N/A | $3,725,419.50 | N/A |
Primary Tower TOWER | $726,550.00 | $1,029,299.25 | $794,074.25 | ||
Major tower reinforcement/modifications | $421,000.00 | $713,624.25 | Per actual costs on invoice | $713,624.25 | N/A |
Tower Helicopter Lift | $0.00 | $0.00 | N/A | N/A | N/A |
Structural engineering tower load study for well documented tower | $12,600.00 | $22,725.00 | See EXH 1 | $0.00 | N/A |
FAA Consultant | $2,000.00 | $2,000.00 | N/A | N/A | N/A |
Tower and Rigging Costs | $80,450.00 | $80,450.00 | N/A | $80,450.00 | N/A |
Tall Tower (greater than 500') | $210,500.00 | $210,500.00 | N/A | N/A | N/A |
Actual Information Description | File Name |
---|---|
Major tower reinforcement/modifications | |
Tower Helicopter Lift | Information not provided. |
Structural engineering tower load study for well documented tower | |
FAA Consultant | Information not provided. |
Tower and Rigging Costs | |
Tall Tower (greater than 500') | Information not provided. |
Description | Predetermined Cost Estimate |
Estimated Cost | Estimated Cost Justification | Actual Cost | Actual Cost Justification |
---|---|---|---|---|---|
Sub-total | $366,772.48 | $435,604.98 | N/A | $354,546.87 | N/A |
Total for all systems | $4,579,055.45 | $4,489,100.89 | N/A | $3,725,419.50 | N/A |
Outside Professional Services | $366,772.48 | $435,604.98 | $354,546.87 | ||
Address transition timing and coordination issues w/ other stations and wireless | $2,630.00 | $2,500.00 | N/A | N/A | N/A |
Prepare and or review reimbursement form | $2,630.00 | $95,337.00 | Reimbursement process | $95,337.00 | Comprehensive legal services regarding reimbursement forms; The increased cost has a direct correlation to the complexity of the project (e.g., very tall tower, need for interim facilities, etc.) |
Project management of the transition | $23,700.00 | $22,500.00 | N/A | $8,292.90 | 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 engineering section of FCC Form 2100 (main), Construction Permit Application | $3,155.00 | $3,000.00 | N/A | $0.00 | The increased cost has a direct correlation to the complexity of the project (e.g., very tall tower, need for interim facilities, etc.) |
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 request for Special Temporary Authorization | $2,050.00 | $1,500.00 | N/A | N/A | N/A |
Attorney Fees - Prepare and File FCC Form 2100 (main), Construction Permit Application | $5,260.00 | $9,840.50 | The increased cost has a direct correlation to the complexity of the project (e.g., very tall tower, need for interim facilities, etc.) | $9,840.50 | The increased cost has a direct correlation to the complexity of the project (e.g., very tall tower, need for interim facilities, etc.) |
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 request for Special Temporary Authorization | $3,680.00 | $20,373.00 | The increased cost has a direct correlation to the complexity of the project (e.g., very tall tower, need for interim facilities, etc.) | $20,373.00 | The increased cost has a direct correlation to the complexity of the project (e.g., very tall tower, need for interim facilities, etc.) |
NEPA Section 106 environmental review, if needed | $6,310.00 | $6,000.00 | N/A | N/A | N/A |
Environmental Assessment, if triggered by NEPA Section 106 review or for certain structures over 450 feet | $10,520.00 | $10,000.00 | N/A | N/A | N/A |
ASR modification (prepare FCC Form 854) | $2,105.00 | $2,000.00 | N/A | N/A | N/A |
FAA consultant, including cost of preparing FAA Form 7460 (Notice of Proposed Construction), if needed for height increase | $2,105.00 | $2,000.00 | N/A | N/A | N/A |
Comprehensive coverage verification via field study, if needed | $84,200.00 | $43,732.00 | Per actual costs | $43,732.00 | N/A |
RF Exposure Measurements | $21,050.00 | $20,000.00 | N/A | N/A | N/A |
Additional Field Engineering Service, 5 Days | $152,262.97 | $152,262.97 | As per field engineering service invoice estimate | $152,262.97 | Updated invoices for project management and engineering services. |
Attorney Fees - Prepare and File FCC Form 2100, Schedule 387 | $7,673.00 | $7,673.00 | N/A | $7,673.00 | Additional reimbursement costs incurred |
General Legal - Repack | $12,910.50 | $12,910.50 | Per actual costs from invoices | $12,910.50 | N/A |
Transmitter System Service | $9,101.01 | $9,101.01 | N/A | $0.00 | N/A |
Zoning Permits | $0.00 | $0.00 | Subject to quote | N/A | N/A |
Field and Technical Project Management | $4,125.00 | $4,125.00 | Cost determined by invoices. | $4,125.00 | N/A |
Actual Information Description | File Name |
---|---|
Address transition timing and coordination issues w/ other stations and wireless | Information not provided. |
Prepare and or review reimbursement form | |
Project management of the transition | |
Perform engineering study for new channel assignment and antenna development | |
Prepare engineering section of FCC Form 2100 (main), Construction Permit Application | |
Prepare engineering section of FCC Form 2100 (main), License to Cover Application | Information not provided. |
Prepare request for Special Temporary Authorization | Information not provided. |
Attorney Fees - Prepare and File FCC Form 2100 (main), Construction Permit Application | |
Attorney Fees -Prepare and File FCC Form 2100 (main), License to Cover Application | Information not provided. |
Attorney Fees - Prepare and File request for Special Temporary Authorization | |
NEPA Section 106 environmental review, if needed | Information not provided. |
Environmental Assessment, if triggered by NEPA Section 106 review or for certain structures over 450 feet | Information not provided. |
ASR modification (prepare FCC Form 854) | Information not provided. |
FAA consultant, including cost of preparing FAA Form 7460 (Notice of Proposed Construction), if needed for height increase | Information not provided. |
Comprehensive coverage verification via field study, if needed | |
RF Exposure Measurements | Information not provided. |
Additional Field Engineering Service, 5 Days | |
Attorney Fees - Prepare and File FCC Form 2100, Schedule 387 | |
General Legal - Repack | |
Transmitter System Service | |
Zoning Permits | Information not provided. |
Field and Technical Project Management |
Description | Predetermined Cost Estimate |
Estimated Cost | Estimated Cost Justification | Actual Cost | Actual Cost Justification |
---|---|---|---|---|---|
Sub-total | $134,522.97 | $127,147.97 | N/A | $101,362.81 | N/A |
Total for all systems | $4,579,055.45 | $4,489,100.89 | N/A | $3,725,419.50 | N/A |
Other Expenses | $134,522.97 | $127,147.97 | $101,362.81 | ||
Field Engineer | $9,850.00 | $9,850.00 | N/A | $9,850.00 | Additional invoices received |
Develop and air announcement of upcoming channel change | $25,000.00 | $25,000.00 | Cost catalog / quote to be obtained, as necessary. | N/A | N/A |
Equipment Storage | $10,904.00 | $10,904.00 | Cost determined by invoices. There are multiple invoices pending submission totaling $10,904 | $10,633.84 | N/A |
Disposal Costs (for equipment and other waste, net of any salvage value) | $0.00 | $0.00 | Subject to final quotes, and blend with $343700 (above) Note: Subject to additional quotes for heat exchanger, concrete pad, etc. | $0.00 | N/A |
Non-zoning permits | $0.00 | $0.00 | To be determined. | N/A | N/A |
FCC Filing Fees - Special Temporary Authorization request | $195.00 | $190.00 | N/A | N/A | N/A |
FCC Filing Fees - Form 2100 license to cover application | $335.00 | $325.00 | N/A | N/A | N/A |
DTV Medical Facility Notification | $11,550.00 | $4,190.00 | As per vendor invoices. | $4,190.00 | Additional invoices received. |
Local Zoning | $0.00 | $0.00 | To be determined. | N/A | N/A |
Equipment Delivery and Handling Charges | $48,607.47 | $48,607.47 | Cost determined by invoices. | $48,607.47 | |
MVPD Notification of Channel Change | $3,470.00 | $3,470.00 | As per vendor invoices. | $3,470.00 | Additional invoices received. |
Motor Freight to Site | $23,405.00 | $23,405.00 | N/A | $23,405.00 | N/A |
RF Consulting Engineer | $0.00 | $0.00 | To be supplied | N/A | N/A |
Outside labor | $1,206.50 | $1,206.50 | Per actual costs on invoices | $1,206.50 | N/A |
Actual Information Description | File Name |
---|---|
Field Engineer | |
Develop and air announcement of upcoming channel change | Information not provided. |
Equipment Storage | |
Disposal Costs (for equipment and other waste, net of any salvage value) | Information not provided. |
Non-zoning permits | Information not provided. |
FCC Filing Fees - Special Temporary Authorization request | Information not provided. |
FCC Filing Fees - Form 2100 license to cover application | Information not provided. |
DTV Medical Facility Notification | |
Local Zoning | Information not provided. |
Equipment Delivery and Handling Charges | |
MVPD Notification of Channel Change | |
Motor Freight to Site | |
RF Consulting Engineer | Information not provided. |
Outside labor |
Predetermined Cost Estimate |
Estimated Cost | Actual Cost | |
---|---|---|---|
Total for all systems | $4,579,055.45 | $4,489,100.89 | $3,725,419.50 |
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. | Ravi Kapur President 04/21/2022 |
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. | Ravi Kapur President 04/21/2022 |