| Applicant | Address | Phone | Applicant Type | |
|---|---|---|---|---|
|
MARYLAND PUBLIC BROADCASTING COMMISSION Doing Business As: Maryland Public Television |
Larry D. Unger, President & CEO 11767 Owings Mills Boulevard OWINGS MILLS, MD 21117 United States |
+1 (410) 356-5600 | lunger@mpt.org | Government Entity |
| Applicant | Address | Phone | |
|---|---|---|---|
|
[Confidential] |
|
|
|
| Applicant | Address | Phone | |
|---|---|---|---|
|
Samuel Hariton Widelity Inc. |
Samuel Hariton 4031 University Dr Suite 100 Fairfax, VA 22030 United States |
+1 (339) 222-8107 | sam.hariton@widelity.com |
| Question | Response |
|---|---|
| Will the station be sharing equipment with another broadcast television station or stations (e.g., a shared antenna, co-location on a tower, use of the same transmitter room, multiple transmitters feeding a combiner, etc.)? If yes, enter the facility ID's of the other stations and click 'prefill' to download those stations' licensing information. | No |
| Briefly describe transition plan | Current transmission system consists of a transmitter feeding a transmission line which connects to an antenna on the tower. Work includes tower study/rehabilitation to support new antenna, mounting antenna, transmission line and connecting to transmitter |
| Section | Question | Response |
|---|---|---|
| Transmitter Related Expenses | Do you have transmitter related expenses? | Yes |
| Section | Question | Response |
|---|---|---|
| Existing Transmitter Description | Type of change | Purchase New |
| Use | 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 | DCX-2 | |
| Year | 1996 | |
| Type | Inductive Output Tube | |
| IOT Power Type | Two | |
| Power Capacity | 40.0 kW |
| Section | Question | Response |
|---|---|---|
| New Transmitter | Use | Primary (Main) |
| Change Type | Purchase New | |
| Is this a request for upgraded equipment? | Yes | |
| Manufacturer | ||
| Model | HPTV-PRLX-U18 | |
| Transmitter Type | Solid State | |
| Solid State Cooling | Liquid Cooled | |
| Solid State Power capacity | 30.0 kW | |
| Justification for New Transmitter | See attached comparative quotes between solid state and IOT transmitter. IOT is more than $400,000 higher. Also see Status of MSCD-IOT Production and attached narrative. |
| Section | Question | Response |
|---|---|---|
| Electrical Service | Service Entrance (3 phases 800A 208V) | No |
| Switchgear (industrial 800 amp) | No | |
| Transformer (480V) | Yes | |
| Power | 150 kVA | |
| Rigid Conduit and Wiring | No | |
| Size | N/A | |
| Length | N/A | |
| Other Electrical Service | Yes | |
| Description | Electrical contractor to connect transmitter into existing electrical panel and wire heat exchanger into transmitter. Includes material and labor. | |
| HVAC Service | Does the replacement transmitter require HVAC Service? | No |
| Type | N/A | |
| Size | N/A | |
| Other Size | N/A | |
| Transmitter Building Addition/Modification or Leasehold Improvement | Does the Transmitter Building require an addition, modification, other leashold improvement? | No |
| Size | N/A | |
| Channel 14 Costs | Is an RF Consulting Engineer needed? | N/A |
| Is a channel 14 Mask Filer needed? | N/A | |
| Is additional field engineering time needed? | N/A | |
| Number of Days | N/A |
| Name | Description |
|---|---|
Magic Tee Combiner |
Used to combine both transmitters into a single output. Current system has a Magic Tee. |
CIF Mask Filter |
Constant Impedance mask Filter. Current mask filter is a CIF. |
Coolant |
The coolant used for the transmitter heat exchanger is not included in the transmitter price |
Site Design and Survey |
Incorporates all aspects of the transmitter room design, including power distribution requirements, equipment placement, RF system layout, plumbing, and remote control. |
Remote Control Interface |
License required to interface transmitter into current remote control system |
Motorized Switch |
Electric actuated switch to switch between transmitter, load and antenna. Current transmitter has this capability but switch cannot be moved as it is in pre-repack service. |
Rigid Coax Line |
Rigid interconnection coax lines from transmitter to CIF mask filter to antenna switch. |
Bag Filters |
Bag type water filtration for each heat exchanger system. Current pre-repack cooling system has this filtering. |
| Section | Question | Response |
|---|---|---|
| Antenna Related Expenses | Do you have antenna related expenses? | Yes |
| Section | Question | Response |
|---|---|---|
| Existing Antenna Description | Type of change | Purchase New |
| Antenna Use | Primary (Main) | |
| Description of Use | N/A | |
| Ownership | Owned | |
| Owner | N/A | |
| Site | N/A | |
| Is the existing antenna shared with another station or stations? | No | |
| Is the existing antenna directional? | Yes | |
| Is antenna in operating condition? | Yes | |
| Is antenna located on or in close proximity to an antenna farm? | No | |
| Existing Antenna Manufacturer and Type | Class | Full Power |
| Mounting | Side Mount | |
| Antenna position in stack | Not in Stack | |
| Polarization | Horizontal | |
| Type | Slotted Coaxial | |
| Number of Stations Supported | N/A | |
| Number of Panels | N/A | |
| Design power capacity in use | N/A | |
| Lower Limit | N/A | |
| Upper Limit | N/A | |
| Other Antenna Type | N/A | |
| ERP: | 500.0 kW | |
| Manufacturer | ||
| Model | TFU-12DSC-R | |
| Year | 2002 |
| 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: | 700.0 kW | |
| Manufacturer | ||
| Model | TFU-25JTH/VP-R 4C150 | |
| Year | 2018 | |
| Justification for New Antenna | See attached narrative regarding antenna. |
| 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 | 4 1/16 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 |
| 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 Panel | |
| Number of Stations Supported | 1 | |
| Number of Panels/Bays | 10 | |
| Lower Limit | 470.00 MHz | |
| Upper Limit | 698.00 MHz | |
| Design power capacity in use | 10.0 % | |
| Other Antenna Type | N/A | |
| ERP: | 30.0 kW | |
| Manufacturer | ||
| Model | TUA-P4-4/10M-1-R SM | |
| Year | 2018 | |
| Justification for New Antenna | See attached narrative regarding the need for an interim facility. |
| Section | Question | Response |
|---|---|---|
| Elbow Complex | Do you require the separate purchase of the Elbow Complex? | No |
| Broadband or Single Channel? | N/A | |
| Feed Line Size | N/A | |
| Side Mount Brackets | Do you require the separate purchase of side mount brackets for an antenna? | 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 | 4 1/16 inches | |
| Other Diameter | N/A | |
| Segment Length | 19 3/4 inches | |
| Other Segment Length | N/A | |
| Number of parallel runs | 1 | |
| Length | 410 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 | 4 1/16 inches | |
| Other Diameter | N/A | |
| Segment Length | 19 1/2 inches | |
| Other Segment Length | N/A | |
| Number of parallel runs | 1 | |
| Length | 410 feet per run | |
| Justification for New Transmission Line | Not possible to use current line as it is in operation 24 hrs/day. Line needed to construct, test and optimize repack line and antenna for a flash cut on scheduled phase date. See narrative. |
| Section | Question | Response |
|---|---|---|
| New Transmission Line Costs | Use | Interim |
| Description of Use | N/A | |
| Change Type | Purchase New | |
| Type | Flexible Air | |
| Diameter | 1 5/8 inches | |
| Segment Length | N/A | |
| Other Segment Length | ||
| Number of parallel runs | 1 | |
| Length | 500 feet per run | |
| Justification for New Transmission Line | See attached narrative regarding interim facility. |
| 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? | No | |
| Existing Tower Structure Registration | Do you have a tower registration number? | Yes |
| ASR Number | 1036746 | |
| Coordinates (NAD83) | Latitude (NAD83) | 39° 39' 04.0" N- |
| Longitude (NAD83) | 077° 58' 14.0" W- | |
| Overall Structure Height | 415.02 feet | |
| Support Structure Height | 363.84 feet | |
| Ground Elevation Above Mean Sea Level (AMSL) | 1439.94 feet | |
| Structure Type | TOWER - Free Standing or Guyed Structure | |
| Tower Owner | MD. PUBLIC BROADCASTING COMMISSION | |
| Date Constructed | 01/26/1995 |
| 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 |
| Section | Question | Response |
|---|---|---|
| Tower Rigging Costs | Complex Tower | N/A |
| Helicopter Services Required | Are helicopter services required? | No |
| Section | Question | Response |
|---|---|---|
| Outside Project Management Services | Do you require outside project management services? | Yes |
| Number of Hours | 350 | |
| Explanation | Applicant has limited internal resources to oversee installing and commissioning this repack project. It will rely on outside services to manage all work required. | |
| Outside RF consulting Engineering Services | Perform engineering study for new channel assignment and antenna development | Yes |
| Prepare engineering section of Form FCC Construction Permit Application | Yes | |
| For Auxiliary Facility | Yes | |
| 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 | Yes | |
| For Main Facility | Yes | |
| Prepare and file Form FCC License to Cover Application | Yes | |
| For Auxiliary Facility | No | |
| For Main Facility | Yes | |
| Prepare request for Special Temporary Authority | Yes | |
| Quantity | 1 | |
| NEPA Section 106 environmental review | No | |
| Environmental Assessment | No | |
| ASR Modification | No | |
| FAA Consultation (including preparation of FAA Form 7460) | No | |
| Negotiation of Lease and other Matter for Shared Locations | Yes | |
| Prepare or Review FCC Form 399 for Reimbursement | Yes | |
| Address transition timing and coordination issues w/ other stations and wireless providers | No | |
| RF Field Engineering Services | Comprehensive coverage verification via field study | No |
| RF exposure measurements | No | |
| Additional Field Engineering Service | No | |
| Number of Days | N/A | |
| Justification | N/A |
| Name | Description |
|---|---|
Progress Reporting |
Prepare and file 10 required progress reports on FCC Form 2100, Schedule 387 on a quarterly basis with the FCC. |
| Section | Question | Response |
|---|---|---|
| AM Pattern Disturbance | Is an Impact Study needed? | No |
| Is Remediation needed? | No | |
| Facility Expenses | Name | N/A |
| Other Distributed Transmission System Expenses Not listed | N/A | |
| Name | N/A | |
| Is Notification of a Medical Facility required as a result of DTV broadcasting? | Yes | |
| Permit and Filing Costs | Local Zoning | No |
| Non-zoning permits | No | |
| BLM or NFS Coordination | No | |
| FCC Construction Permit Minor Change | No | |
| FCC License to Cover Application | No | |
| FCC Special Temporary Authority Application | No | |
| Other Miscellaneous Expenses | Does this relocation require paying Disposal Costs (for equipment and other waste, net of any salvage value)? | Yes |
| Does this relocation require Equipment Delivery or Handling Charges not otherwise included in individual item costs? | Yes | |
| Does this relocation require Equipment Storage? | Yes | |
| Does this relocation require the Development and Airing of an Announcement regarding an upcoming channel change? | No | |
| Does this relocation require MVPD Notification of a Channel Change? | Yes |
| Description | Predetermined Cost Estimate |
Estimated Cost | Estimated Cost Justification | Actual Cost | Actual Cost Justification |
|---|---|---|---|---|---|
| Sub-total | $1,163,597.12 | $1,113,582.12 | N/A | $1,067,264.29 | N/A |
| Total for all systems | $2,067,282.12 | $2,184,715.42 | N/A | $1,643,481.74 | N/A |
| Primary Transmitter HPTV-PRLX-U18 | $1,163,597.12 | $1,113,582.12 | $1,067,264.29 | ||
| Bag Filters | $13,950.00 | $13,950.00 | Bag type water filtration for each heat exchanger system. Current pre-repack cooling system has this filtering. | $6,975.00 | N/A |
| Rigid Coax Line | $4,144.00 | $4,144.00 | Rigid interconnection coax lines from transmitter to filter to antenna switch. | N/A | N/A |
| Motorized Switch | $13,525.00 | $13,525.00 | Electric actuated switch to switch between transmitter, load and antenna. Current transmitter has this capability but switch cannot be moved as it is in pre-repack service. | $13,525.00 | N/A |
| Remote Control Interface | $2,205.00 | $2,205.00 | License required to interface transmitter into current remote control system | N/A | N/A |
| Site Design and Survey | $15,300.00 | $15,300.00 | Incorporates all aspects of the transmitter room design, including power distribution requirements, equipment placement, RF system layout, plumbing, and remote control. | $15,300.00 | N/A |
| Coolant | $1,568.12 | $1,568.12 | The estimated cost has been adjusted to include all invoices submitted for reimbursement at this time. | $1,568.12 | N/A |
| CIF Mask Filter | $73,735.00 | $73,735.00 | Constant Impedance mask Filter. Current mask filter is a CIF. | $73,735.00 | N/A |
| Magic Tee Combiner | $38,220.00 | $38,220.00 | Used to combine two transmitter cabinets into one. Current pre-repack facility has this but it is in full time use and for the pre-repack channel. | $38,220.00 | N/A |
| Other Electrical Service: Electrical contractor to connect transmitter into existing electrical panel and wire heat exchanger into transmitter. Includes material and labor. | $28,400.00 | $28,400.00 | Electrical contractor to connect transmitter into existing electrical panel and wire heat exchanger into transmitter. Includes material and labor to connect two cabinets. See attached quote per cabinet. | $14,890.00 | N/A |
| Transformer 3 phase/480v - 150 KVA | $25,550.00 | $24,300.00 | N/A | $4,816.17 | N/A |
| UHF - Liquid Cooled Solid State Transmitter 21 - 31 kW | $947,000.00 | $898,235.00 | Please see Estimated Cost Justification WWPB-110-1st Primary Transmitter - UHF Liquid Cooled Solid State, 21-31 kW v0 | $898,235.00 | N/A |
| Actual Information Description | File Name |
|---|---|
| Bag Filters | |
| Rigid Coax Line | Information not provided. |
| Motorized Switch | |
| Remote Control Interface | Information not provided. |
| Site Design and Survey | |
| Coolant | |
| CIF Mask Filter | |
| Magic Tee Combiner | |
| Other Electrical Service: Electrical contractor to connect transmitter into existing electrical panel and wire heat exchanger into transmitter. Includes material and labor. | |
| Transformer 3 phase/480v - 150 KVA | |
| UHF - Liquid Cooled Solid State Transmitter 21 - 31 kW |
| Description | Predetermined Cost Estimate |
Estimated Cost | Estimated Cost Justification | Actual Cost | Actual Cost Justification |
|---|---|---|---|---|---|
| Sub-total | $385,915.00 | $304,111.00 | N/A | $282,486.00 | N/A |
| Total for all systems | $2,067,282.12 | $2,184,715.42 | N/A | $1,643,481.74 | N/A |
| Interim Antenna TUA-P4-4/10M-1-R SM | $80,115.00 | $69,760.00 | $69,760.00 | ||
| Side mount brackets for high power antennas (if not included in antenna base cost) | $23,150.00 | $13,125.00 | Per WWPB Dielectric quote 700219CMZ-1 | $13,125.00 | N/A |
| Sweep test of existing antenna | $6,730.00 | $6,400.00 | N/A | $6,400.00 | N/A |
| UHF – Broadband Panel, Side Mount Auxiliary/Interim, 30 horizontally polarized | $50,235.00 | $50,235.00 | see Estimated Cost Justification WWPB-280-Interim Antenna - UHF Broadband Panel, Side Mount, H-POL v0 | $50,235.00 | N/A |
| Primary Antenna TFU-25JTH/VP-R 4C150 | $305,800.00 | $234,351.00 | $212,726.00 | ||
| Elbow complex, single channel, at antenna input, per 4 1/16. feedline (if needed) | $9,570.00 | $8,378.00 | Per Dielectric Quote 700093CMZ-6 | $8,378.00 | N/A |
| Sweep test of existing antenna | $6,730.00 | $6,400.00 | N/A | $6,400.00 | N/A |
| UHF - High Power Top Mount (200-1000 kW), One station antenna , elliptically or circularly polarized | $289,500.00 | $219,573.00 | Per Dielectric Quote 700093CMZ-6 | $197,948.00 | N/A |
| Actual Information Description | File Name |
|---|---|
| Side mount brackets for high power antennas (if not included in antenna base cost) | |
| Sweep test of existing antenna | |
| UHF – Broadband Panel, Side Mount Auxiliary/Interim, 30 horizontally polarized | |
| Elbow complex, single channel, at antenna input, per 4 1/16. feedline (if needed) | |
| Sweep test of existing antenna | |
| UHF - High Power Top Mount (200-1000 kW), One station antenna , elliptically or circularly polarized |
| Description | Predetermined Cost Estimate |
Estimated Cost | Estimated Cost Justification | Actual Cost | Actual Cost Justification |
|---|---|---|---|---|---|
| Sub-total | $74,720.00 | $73,449.80 | N/A | $73,404.16 | N/A |
| Total for all systems | $2,067,282.12 | $2,184,715.42 | N/A | $1,643,481.74 | N/A |
| Interim Transmission Line | $16,500.00 | $12,602.36 | $12,556.73 | ||
| Flexible Air Transmission Line - dielectric, 1 5/8" | $16,500.00 | $12,602.36 | N/A | $12,556.73 | N/A |
| Primary Transmission Line | $58,220.00 | $60,847.44 | $60,847.43 | ||
| Rigid Transmission Line - copper, 4 1/16" | $58,220.00 | $60,847.44 | see Estimated Cost Justification WWPB-310-Primary Transmission Line - 4 1_16 Rigid Copper v1 | $60,847.43 | N/A |
| Actual Information Description | File Name |
|---|---|
| Flexible Air Transmission Line - dielectric, 1 5/8" | |
| Rigid Transmission Line - copper, 4 1/16" |
| Description | Predetermined Cost Estimate |
Estimated Cost | Estimated Cost Justification | Actual Cost | Actual Cost Justification |
|---|---|---|---|---|---|
| Sub-total | $254,800.00 | $483,054.00 | N/A | $80,260.00 | N/A |
| Total for all systems | $2,067,282.12 | $2,184,715.42 | N/A | $1,643,481.74 | N/A |
| Primary Tower TOWER | $254,800.00 | $483,054.00 | $80,260.00 | ||
| Short Tower (less than 500') | $84,200.00 | $288,362.00 | See attached tower quote. | $66,260.00 | N/A |
| Minor tower reinforcement/modifications | $158,000.00 | $180,692.00 | See attached tower quote. | N/A | N/A |
| Structural engineering tower load study for well documented tower | $12,600.00 | $14,000.00 | see Estimated Cost Justification WWPB-410-Existing Primary Tower - Tower Load Study, Documented Tower v0 | $14,000.00 | N/A |
| Actual Information Description | File Name |
|---|---|
| Short Tower (less than 500') | |
| Minor tower reinforcement/modifications | Information not provided. |
| Structural engineering tower load study for well documented tower |
| Description | Predetermined Cost Estimate |
Estimated Cost | Estimated Cost Justification | Actual Cost | Actual Cost Justification |
|---|---|---|---|---|---|
| Sub-total | $126,800.00 | $153,618.50 | N/A | $112,678.75 | N/A |
| Total for all systems | $2,067,282.12 | $2,184,715.42 | N/A | $1,643,481.74 | N/A |
| Outside Professional Services | $126,800.00 | $153,618.50 | $112,678.75 | ||
| Project management of the transition | $55,300.00 | $70,192.95 | The estimated cost has been adjusted to include all invoices submitted for reimbursement at this time. | $70,192.95 | N/A |
| Progress Reporting | $35,000.00 | $35,000.00 | Prepare and file 10 required progress reports on FCC Form 2100, Schedule 387 on a quarterly basis with the FCC. | $2,641.50 | 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 | $2,050.00 | $9,540.00 | Please see WWPB RF Eng - Special Temporary Authorization Budget Revision Justification Letter | $9,540.00 | N/A |
| Prepare engineering section of FCC Form 2100 (main), License to Cover Application | $1,580.00 | $1,722.50 | The estimated cost has been adjusted to include all invoices submitted for reimbursement at this time. | $1,722.50 | see submitted invoices |
| RF Consulting Engineer Fees- Aux Antenna: Prepare engineering section of FCC Form 2100, Construction Permit Application | $2,105.00 | $2,583.75 | Please see WWPB RF Eng - Construction Permit Application (Aux) Budget Revision Justification Letter | $2,583.75 | N/A |
| Prepare engineering section of FCC Form 2100 (main), Construction Permit Application | $3,155.00 | $3,000.00 | N/A | $2,981.25 | N/A |
| Prepare and or review reimbursement form | $2,630.00 | $2,500.00 | N/A | $2,464.50 | N/A |
| Attorney Fees - Prepare and File request for Special Temporary Authorization | $3,680.00 | $1,763.75 | Please see The estimated cost has been adjusted to include all invoices submitted for reimbursement at this time. | $892.50 | Please see the submitted invoices. |
| Attorney Fees - Negotiation of lease and other matters for shared locations | $4,210.00 | $510.00 | The estimated cost has been adjusted to include all invoices submitted for reimbursement at this time. | $510.00 | invoices received |
| Attorney Fees -Prepare and File FCC Form 2100 (main), License to Cover Application | $2,365.00 | $2,250.00 | N/A | $635.50 | N/A |
| Attorney Fees - Aux Antenna, prepare and File Form 2100 Construction Permit or License Application | $2,105.00 | $1,041.25 | Please see WWPB Attorney - Construction Permit Application (Aux) Budget Revision Justification Letter | $0.00 | N/A |
| Perform engineering study for new channel assignment and antenna development | $7,360.00 | $18,514.30 | The estimated cost has been adjusted to include all invoices submitted for reimbursement at this time. | $18,514.30 | see submitted invoices |
| Actual Information Description | File Name |
|---|---|
| Project management of the transition | |
| Progress Reporting | |
| Attorney Fees - Prepare and File FCC Form 2100 (main), Construction Permit Application | Information not provided. |
| Prepare request for Special Temporary Authorization | |
| 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 | |
| Prepare engineering section of FCC Form 2100 (main), Construction Permit Application | |
| Prepare and or review reimbursement form | |
| Attorney Fees - Prepare and File request for Special Temporary Authorization | |
| Attorney Fees - Negotiation of lease and other matters for shared locations | |
| 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 | |
| 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 | $61,450.00 | $56,900.00 | N/A | $27,388.54 | N/A |
| Total for all systems | $2,067,282.12 | $2,184,715.42 | N/A | $1,643,481.74 | N/A |
| Other Expenses | $61,450.00 | $56,900.00 | $27,388.54 | ||
| MVPD Notification of Channel Change | $1,000.00 | $1,000.00 | Notification will need to be made to MVPD's as required. Applicant to explore using an outside firm to determine which facilities will need to be notified and send the appropriate notification letters. | N/A | N/A |
| Equipment Storage | $4,640.00 | $4,640.00 | Station may receive antenna and transmission line prior to tower crew availability. No on-site storage is available. Obtained estimate from manufacturer for 60 days of storage. | $4,120.00 | N/A |
| Equipment Delivery and Handling Charges | $24,260.00 | $24,260.00 | See attached transmitter quote for shipping and unloading options. Estimate $10,000 for shipping of antenna and line. | $8,048.54 | N/A |
| Disposal Costs (for equipment and other waste, net of any salvage value) | $20,000.00 | $20,000.00 | Applicant will be required to dispose of the current transmission line and transmitter and heavy oil filled high voltage power supplies. These cannot be disposed of in a typical landfill. | $9,770.00 | N/A |
| DTV Medical Facility Notification | $11,550.00 | $7,000.00 | N/A | $5,450.00 | N/A |
| Actual Information Description | File Name |
|---|---|
| MVPD Notification of Channel Change | Information not provided. |
| Equipment Storage | |
| Equipment Delivery and Handling Charges | |
| Disposal Costs (for equipment and other waste, net of any salvage value) | |
| DTV Medical Facility Notification |
| Predetermined Cost Estimate |
Estimated Cost | Actual Cost | |
|---|---|---|---|
| Total for all systems | $2,067,282.12 | $2,184,715.42 | $1,643,481.74 |
| 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. | Carl R Wolfe Director, Transmission and Distribution 07/29/2021 |
| 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. | Carl R Wolfe Director, Transmission and Distribution 07/29/2021 |
| 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. | Carl R Wolfe Director, Transmission and Distribution 07/29/2021 |
