| Applicant | Address | Phone | Applicant Type | |
|---|---|---|---|---|
|
MARYLAND PUBLIC BROADCASTING COMMISSION |
Carl Wolfe, Director, Transmission and Distribution 11767 OWINGS MILLS BOULEVARD OWINGS MILLS, MD 21117 United States |
+1 (410) 356-5600 | cwolfe@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 main/aux transmitters feeding a transmission line which connects to the antenna on the tower. Work includes tower study/rehabilitation to support new antenna and line and connecting to repack 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 | Auxiliary (Backup) | |
| Description of Use | Used in case of failure of the main | |
| 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 | TDU2-5K00LV | |
| Year | 2005 | |
| Type | Solid State | |
| Solid State Cooling | Liquid Cooled | |
| Solid State Power Capacity | 4.0 kW |
| Section | Question | Response |
|---|---|---|
| New Transmitter | Use | Auxiliary (Backup) |
| 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 | 5.0 kW | |
| Justification for New Transmitter | Current transmitter is not supported for a channel change. See attached Transmitter Replace justification letter from manufacturer. Note: Comark does not make a 4 kW liquid cooled 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 | 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 |
|---|---|
Bag Filter |
Bag type water filtration for heat exchanger system. Current pre-repack cooling system has this filtering. |
Rigid Coax Line |
Rigid interconnection coax lines from transmitter to filter to antenna switch. |
Coolant |
The coolant used for the transmitter heat exchanger is not included in the transmitter price |
Remote Control Interface |
License required to interface transmitter into current remote control system |
Auxiliary Transmitter - Additional Parts |
Auxiliary Transmitter - Additional Parts |
| 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 | TDU2-5K00LV | |
| Year | 2005 | |
| Type | Solid State | |
| Solid State Cooling | Liquid Cooled | |
| Solid State Power Capacity | 4.0 kW |
| Section | Question | Response |
|---|---|---|
| New Transmitter | Use | Primary (Main) |
| Change Type | Purchase New | |
| Is this a request for upgraded equipment? | Yes | |
| Manufacturer | ||
| Model | MPTV-PRLX-U6 | |
| Transmitter Type | Solid State | |
| Solid State Cooling | Liquid Cooled | |
| Solid State Power capacity | 10.0 kW | |
| Justification for New Transmitter | Current transmitter is not supported for a channel change. See attached Transmitter Replace justification letter from manufacturer. Comark does not make a 4.0 kW liquid cooled 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 | 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 |
|---|---|
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. |
Rigid Coax Line |
Rigid interconnection coax lines from transmitter to filter to antenna switch. |
Motorized Switch |
Electric actuated switch to switch main/auxiliary transmitters into antenna. Current transmitter has this capability but switch cannot be moved as it is in pre-repack service. |
Remote Control Interface |
License required to interface transmitter into current remote control system |
Primary Transmitter - Additional Parts |
Primary Transmitter - Additional Parts |
Coolant |
The coolant used for the transmitter heat exchanger is not included in the transmitter price |
Bag Filter |
Bag type water filtration for heat exchanger system. Current pre-repack cooling system has this filtering. |
CIF Mask Filter |
Constant Impedance mask Filter. Current mask filter is a CIF. |
| 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: | 100.0 kW | |
| Manufacturer | ||
| Model | TLP-16M C | |
| Year | 2008 |
| 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: | 80.8 kW | |
| Manufacturer | ||
| Model | TFU-16DSB-M/VP | |
| Year | 2018 | |
| Justification for New Antenna | The current antenna is tuned for channel 36 and cannot be retuned to the repack channel of 26. Applicant is proposing to upgrade to maximize power to WGPT with V-Pol and tuned to the repack channel. |
| Section | Question | Response |
|---|---|---|
| Combiner for Shared Antenna | Do you need a Combiner for a Shared Antenna? | No |
| Type | ||
| Number of channels supported | N/A | |
| Frequencies of channels supported | N/A | |
| Frequency | N/A | |
| Do you need a combiner output splitter/switcher for dual feed lines? | N/A | |
| Elbow Complex | Do you require the separate purchase of the Elbow Complex? | 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? | Yes |
| Pattern Scatter Analysis | Do you require separate purchase of pattern scatter analysis for a side mount high or medium power antenna? | Yes |
| Sweep Test | Do you require the sweep testing of transmission line and antenna? | 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 | Flexible Air | |
| Diameter | 4 inches | |
| Other Diameter | N/A | |
| Segment Length | N/A | |
| Other Segment Length | N/A | |
| Number of parallel runs | 1 | |
| Length | 500 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 | 500 feet per run | |
| Justification for New Transmission Line | New line is needed since current line is in full time use for pre-repack channel. Without replacement it would not be possible to transition to repack channel without significant off-air time. Additionally, no testing could be accomplished. |
| 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 | 1 | |
| Length | 40 feet per run | |
| Justification for New Transmission Line | Add 40 feet to current flex line to move current antenna down to allow for new antenna. |
| Name | Description |
|---|---|
Sweep Test |
Electrical sweep of line after addition of line extension to move antenna down |
Elbows |
Two elbows to extend current flex line downward to connect to relocated 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? | Yes | |
| One or more FM, AM or TV radio broadcaster(s) | No | |
| Others Types of Users | Yes | |
| Is tower documented for structural analysis? | Yes | |
| Is tower compliant with Rev G? | Yes | |
| Existing Tower Structure Registration | Do you have a tower registration number? | Yes |
| ASR Number | 1224298 | |
| Coordinates (NAD83) | Latitude (NAD83) | 39° 24' 14.3" N- |
| Longitude (NAD83) | 079° 17' 36.1" W- | |
| Overall Structure Height | 479.00 feet | |
| Support Structure Height | 416.66 feet | |
| Ground Elevation Above Mean Sea Level (AMSL) | 3039.66 feet | |
| Structure Type | TOWER - Free Standing or Guyed Structure | |
| Tower Owner | Maryland Public Broadcasting Commission | |
| Date Constructed | 05/01/2005 |
| Users |
|---|
| LPFM |
| Section | Question | Response |
|---|---|---|
| Engineering Study | Please what type of engineering study is required, if any: | Study needed for undocumented/poorly 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 |
| Name | Description |
|---|---|
Structural Analysis |
Structural analysis for non-complex tower |
| Section | Question | Response |
|---|---|---|
| Outside Project Management Services | Do you require outside project management services? | Yes |
| Number of Hours | 595 | |
| 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 | No | |
| For Main Facility | Yes | |
| Prepare engineering section of Form FCC License to Cover Application | Yes | |
| For Auxiliary Facility | No | |
| For Main Facility | Yes | |
| Prepare request for Special Temporary Authority | Yes | |
| Quantity | 1 | |
| Do you have Distributed Transmission System engineering services? | N/A | |
| Critical Facility | N/A | |
| Terrain-Shielded Facility | N/A | |
| Attorney and Other Outside Consulting Services | Prepare and file Form FCC Construction Permit Application | Yes |
| For Auxiliary Facility | No | |
| For Main Facility | Yes | |
| Prepare and file Form FCC License to Cover Application | Yes | |
| For Auxiliary Facility | No | |
| For Main Facility | Yes | |
| Prepare request for Special Temporary Authority | Yes | |
| Quantity | 1 | |
| NEPA Section 106 environmental review | No | |
| Environmental Assessment | No | |
| ASR Modification | No | |
| FAA Consultation (including preparation of FAA Form 7460) | No | |
| Negotiation of Lease and other Matter for Shared Locations | Yes | |
| Prepare or Review FCC Form 399 for Reimbursement | Yes | |
| Address transition timing and coordination issues w/ other stations and wireless providers | No | |
| RF Field Engineering Services | Comprehensive coverage verification via field study | No |
| RF exposure measurements | No | |
| Additional Field Engineering Service | No | |
| Number of Days | N/A | |
| Justification | N/A |
| Name | Description |
|---|---|
Progress Reporting |
Prepare and file 8 required progress reports on FCC Form 2100, Schedule 387 on a quarterly basis with the FCC. |
Engineering - Address Transition, Timing and Coordination |
Transition, Timing and Coordination |
| 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 | $1,186,812.65 | $739,777.65 | N/A | $601,340.77 | N/A |
| Total for all systems | $1,946,946.32 | $1,282,237.21 | N/A | $892,159.28 | N/A |
| Primary Transmitter MPTV-PRLX-U6 | $886,116.78 | $468,116.78 | $348,875.84 | ||
| CIF Mask Filter | $60,207.00 | $60,207.00 | Constant Impedance mask Filter. Current mask filter is a CIF. | $60,207.00 | N/A |
| Bag Filter | $6,975.00 | $6,975.00 | Bag type water filtration for heat exchanger system. Current pre-repack cooling system has this filtering. | $6,975.00 | N/A |
| Coolant | $1,000.00 | $1,000.00 | The coolant used for the transmitter heat exchanger is not included in the transmitter price | $784.06 | N/A |
| Primary Transmitter - Additional Parts | $215.88 | $215.88 | Please see Estimated Cost Justification WGPT-110-1st Primary Transmitter - Additional Parts v0 | $215.88 | N/A |
| Remote Control Interface | $2,205.00 | $2,205.00 | License required to interface transmitter into current remote control system | $0.00 | N/A |
| Motorized Switch | $13,525.00 | $13,525.00 | Electric actuated switch to switch main/auxiliary transmitters into antenna. Current transmitter has this capability but switch cannot be moved as it is in pre-repack service. | $13,525.00 | N/A |
| Rigid Coax Line | $2,600.00 | $2,600.00 | Rigid RF Line Step Reducer to connect filter output to antenna switch | $2,600.00 | N/A |
| Site Design and Survey | $17,188.90 | $17,188.90 | see Estimated Cost Justification WGPT-110-1st Primary Transmitter - Transmitter Site Survey and Design v0 | $17,188.90 | N/A |
| Other Electrical Service: Electrical contractor to connect transmitter into existing electrical panel and wire heat exchanger into transmitter. Includes material and labor. | $14,200.00 | $14,200.00 | N/A | $7,380.00 | N/A |
| UHF - Liquid Cooled Solid State Transmitter 8.2 - 13 kW | $494,500.00 | $233,585.00 | Please see Hitachi quote P#2960PRLXU6-060517-R2, less amount previously reimbursed in superseded category | $123,585.00 | N/A |
| UHF - Liquid Cooled Solid State Transmitter 4.9 . 6.5 kW | $273,500.00 | $116,415.00 | ***System Notice: Estimate adjusted and locked because line has been superseded.*** | $116,415.00 | N/A |
| Auxiliary Transmitter MPTV-PRLX-U3 | $300,695.87 | $271,660.87 | $252,464.93 | ||
| Auxiliary Transmitter - Additional Parts | $215.87 | $215.87 | The estimated cost has been adjusted to include all invoices submitted for reimbursement at this time. | $215.87 | 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 |
| Coolant | $1,000.00 | $1,000.00 | The coolant used for the transmitter heat exchanger is not included in the transmitter price | $784.06 | N/A |
| Rigid Coax Line | $2,600.00 | $2,600.00 | Rigid interconnection coax lines from transmitter to filter to antenna switch. | $1,300.00 | N/A |
| Bag Filter | $6,975.00 | $6,975.00 | Bag type water filtration for heat exchanger system. Current pre-repack cooling system has this filtering. | $3,487.50 | N/A |
| Other Electrical Service: Electrical contractor to connect transmitter into existing electrical panel and wire heat exchanger into transmitter. Includes material and labor. | $14,200.00 | $14,200.00 | Electrical contractor to connect transmitter into existing electrical panel and wire heat exchanger into transmitter. Includes material and labor. See attached electrical quote. | $7,000.00 | N/A |
| UHF - Liquid Cooled Solid State Transmitter 4.9 . 6.5 kW | $273,500.00 | $244,465.00 | see Estimated Cost Justification WGPT-150-1st Auxiliary Transmitter - UHF Liquid Cooled Solid State, 4.9-6.5 kW v0 | $239,677.50 | N/A |
| Actual Information Description | File Name |
|---|---|
| CIF Mask Filter | |
| Bag Filter | |
| Coolant | |
| Primary Transmitter - Additional Parts | |
| Remote Control Interface | Information not provided. |
| Motorized Switch | |
| Rigid Coax Line | |
| Site Design and Survey | |
| Other Electrical Service: Electrical contractor to connect transmitter into existing electrical panel and wire heat exchanger into transmitter. Includes material and labor. | |
| UHF - Liquid Cooled Solid State Transmitter 8.2 - 13 kW | |
| UHF - Liquid Cooled Solid State Transmitter 4.9 . 6.5 kW | |
| Auxiliary Transmitter - Additional Parts | |
| Remote Control Interface | Information not provided. |
| Coolant | |
| Rigid Coax Line | |
| Bag Filter | |
| Other Electrical Service: Electrical contractor to connect transmitter into existing electrical panel and wire heat exchanger into transmitter. Includes material and labor. | |
| 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 | $138,240.00 | $59,406.00 | N/A | $28,562.00 | N/A |
| Total for all systems | $1,946,946.32 | $1,282,237.21 | N/A | $892,159.28 | N/A |
| Primary Antenna TFU-16DSB-M/VP | $138,240.00 | $59,406.00 | $28,562.00 | ||
| Pattern scatter analysis for side mount high/med power antennas (if not included in antenna base cost) | $5,260.00 | $5,000.00 | N/A | N/A | N/A |
| Side mount brackets for high power antennas (if not included in antenna base cost) | $23,150.00 | $3,404.00 | N/A | $3,404.00 | N/A |
| Sweep test of existing antenna | $6,730.00 | $6,400.00 | N/A | $0.00 | N/A |
| UHF - Lower Power Side Mount, One Station antenna . medium power (50-200 kW), elliptically or circularly polarized | $103,100.00 | $44,602.00 | see Estimated Cost Justification WGPT-210-Primary Antenna - UHF Lower Power Side Mount, E-POL v0 | $25,158.00 | N/A |
| Actual Information Description | File Name |
|---|---|
| Pattern scatter analysis for side mount high/med power antennas (if not included in antenna base cost) | Information not provided. |
| Side mount brackets for high power antennas (if not included in antenna base cost) | |
| Sweep test of existing antenna | Information not provided. |
| UHF - Lower Power Side Mount, One Station antenna . medium power (50-200 kW), elliptically or circularly polarized |
| Description | Predetermined Cost Estimate |
Estimated Cost | Estimated Cost Justification | Actual Cost | Actual Cost Justification |
|---|---|---|---|---|---|
| Sub-total | $134,760.00 | $70,563.14 | N/A | $69,866.14 | N/A |
| Total for all systems | $1,946,946.32 | $1,282,237.21 | N/A | $892,159.28 | N/A |
| Interim Transmission Line | $11,760.00 | $12,132.14 | $11,435.14 | ||
| Elbows | $3,000.00 | $3,000.00 | Two elbows to extend current flex line downward to connect to relocated antenna. | $2,303.00 | N/A |
| Flexible Air Transmission Line - dielectric, 3" | $2,360.00 | $2,732.14 | See Estimated Cost Justification WGPT-380-Interim Transmission Line - 3 Flexible Air Dielectric V0 | $2,732.14 | N/A |
| Sweep Test | $6,400.00 | $6,400.00 | Electrical sweep of line after addition of line extension to move antenna down | $6,400.00 | N/A |
| Primary Transmission Line | $123,000.00 | $58,431.00 | $58,431.00 | ||
| Rigid Transmission Line - copper, 4 1/16" | $71,000.00 | $9,348.96 | The estimated cost has been adjusted to include all invoices submitted for reimbursement at this time | $9,348.96 | N/A |
| Rigid Transmission Line - copper, 3 1/8" | $52,000.00 | $49,082.04 | ***System Notice: Estimate adjusted and locked because line has been superseded.***See attached quote for cost. | $49,082.04 | N/A |
| Actual Information Description | File Name |
|---|---|
| Elbows | |
| Flexible Air Transmission Line - dielectric, 3" | |
| Sweep Test | |
| Rigid Transmission Line - copper, 4 1/16" | |
| Rigid Transmission Line - copper, 3 1/8" |
| Description | Predetermined Cost Estimate |
Estimated Cost | Estimated Cost Justification | Actual Cost | Actual Cost Justification |
|---|---|---|---|---|---|
| Sub-total | $274,000.00 | $195,700.00 | N/A | $61,420.00 | N/A |
| Total for all systems | $1,946,946.32 | $1,282,237.21 | N/A | $892,159.28 | N/A |
| Primary Tower TOWER | $274,000.00 | $195,700.00 | $61,420.00 | ||
| Structural Analysis | $5,500.00 | $5,500.00 | Please see Stainless Proposal P 17 _N5067 _001 and Invoice 148346 | $5,500.00 | N/A |
| Minor tower reinforcement/modifications | $158,000.00 | $100,000.00 | N/A | N/A | N/A |
| Tower mapping for an undocumented/poorly documented tower and preparation of documentation necessary for tower load study | $26,300.00 | $10,200.00 | N/A | $3,200.00 | N/A |
| Short Tower (less than 500') | $84,200.00 | $80,000.00 | N/A | $52,720.00 | N/A |
| Actual Information Description | File Name |
|---|---|
| Structural Analysis | |
| Minor tower reinforcement/modifications | Information not provided. |
| Tower mapping for an undocumented/poorly documented tower and preparation of documentation necessary for tower load study | |
| Short Tower (less than 500') |
| Description | Predetermined Cost Estimate |
Estimated Cost | Estimated Cost Justification | Actual Cost | Actual Cost Justification |
|---|---|---|---|---|---|
| Sub-total | $155,028.75 | $163,235.50 | N/A | $100,065.45 | N/A |
| Total for all systems | $1,946,946.32 | $1,282,237.21 | N/A | $892,159.28 | N/A |
| Outside Professional Services | $155,028.75 | $163,235.50 | $100,065.45 | ||
| Project management of the transition | $94,010.00 | $99,675.00 | As per the Widelity Strategic Services Quote. | $68,799.20 | N/A |
| Engineering - Address Transition, Timing and Coordination | $728.75 | $728.75 | Please see WGPT Transition, Timing & Coordination Budget Revision Justification Letter | $728.75 | N/A |
| Progress Reporting | $28,000.00 | $28,000.00 | Prepare and file 8 required progress reports on FCC Form 2100, Schedule 387 on a quarterly basis with the FCC. | $3,104.00 | N/A |
| Attorney Fees - Prepare and File request for Special Temporary Authorization | $3,680.00 | $568.50 | Estimated Cost Justification WGPT-550-Attorney - Special Temporary Authorization v0 | $568.50 | N/A |
| Attorney Fees - Negotiation of lease and other matters for shared locations | $4,210.00 | $212.50 | “Please see attached document “Justification WGPT Garvey Schubert Barer, P.C. Attorney Fees - Special Temporary Authority and Other Matters” | $212.50 | N/A |
| Attorney Fees -Prepare and File FCC Form 2100 (main), License to Cover Application | $2,365.00 | $2,250.00 | N/A | $623.00 | 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 | $2,517.50 | Please see WGPT RF Eng STA Budget Revision Justification Letter | $2,517.50 | N/A |
| Prepare engineering section of FCC Form 2100 (main), Construction Permit Application | $3,155.00 | $7,751.25 | The estimated cost has been adjusted to include all invoices submitted for reimbursement at this time. | $7,751.25 | N/A |
| Perform engineering study for new channel assignment and antenna development | $7,360.00 | $10,401.25 | The estimated cost has been adjusted to include all invoices submitted for reimbursement at this time. | $10,401.25 | N/A |
| Prepare and or review reimbursement form | $2,630.00 | $4,630.75 | The estimated cost has been adjusted to include all invoices submitted for reimbursement at this time. | $4,630.75 | N/A |
| Prepare engineering section of FCC Form 2100 (main), License to Cover Application | $1,580.00 | $1,500.00 | N/A | $728.75 | N/A |
| Actual Information Description | File Name |
|---|---|
| Project management of the transition | |
| Engineering - Address Transition, Timing and Coordination | |
| Progress Reporting | |
| 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 - 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), Construction Permit Application | |
| Perform engineering study for new channel assignment and antenna development | |
| Prepare and or review reimbursement form | |
| Prepare engineering section of FCC Form 2100 (main), License to Cover Application |
| Description | Predetermined Cost Estimate |
Estimated Cost | Estimated Cost Justification | Actual Cost | Actual Cost Justification |
|---|---|---|---|---|---|
| Sub-total | $58,104.92 | $53,554.92 | N/A | $30,904.92 | N/A |
| Total for all systems | $1,946,946.32 | $1,282,237.21 | N/A | $892,159.28 | N/A |
| Other Expenses | $58,104.92 | $53,554.92 | $30,904.92 | ||
| Equipment Storage | $2,000.00 | $2,000.00 | 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. Storage was needed for more than 60 days due to tower crew delays. | $1,700.00 | Additional storage costs were incurred due to the delay of the tower crew |
| 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. | $900.00 | N/A |
| DTV Medical Facility Notification | $11,550.00 | $7,000.00 | N/A | $3,750.00 | N/A |
| Equipment Delivery and Handling Charges | $23,354.92 | $23,354.92 | See Estimated Cost Justification WGPT-610-Equipment Delivery and Handling v0 | $23,354.92 | N/A |
| MVPD Notification of Channel Change | $1,200.00 | $1,200.00 | see Estimated Cost Justification WGPT-610-MVPD Notifications v0 | $1,200.00 | N/A |
| Actual Information Description | File Name |
|---|---|
| Equipment Storage | |
| Disposal Costs (for equipment and other waste, net of any salvage value) | |
| DTV Medical Facility Notification | |
| Equipment Delivery and Handling Charges | |
| MVPD Notification of Channel Change |
| Predetermined Cost Estimate |
Estimated Cost | Actual Cost | |
|---|---|---|---|
| Total for all systems | $1,946,946.32 | $1,282,237.21 | $892,159.28 |
| Question | Response |
|---|---|
| The facility has ceased operating on its pre-auction channel. | Yes |
| Construction of final facilities or all necessary modifications are complete. | Yes |
| All receipts for reimbursement have been submitted no further costs are expected to be incurred. Note this will lock the Form 399 from further editing and begin close-out procedures with the Fund Administrator. | Yes |
| 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 08/26/2021 |
| 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 08/26/2021 |
| 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 08/26/2021 |
