Go to the Federal Communications Commission homepage at www.fcc.gov

FCC Form 399: Incentive Auction Relocation Reimbursement Fund System

Approved by OMB 3060-1178
Go to the Federal Communications Commission homepage at www.fcc.gov

(REFERENCE COPY - Not for submission)FCC Form 399: Incentive Auction Relocation Reimbursement Fund System

File Number:
0000027464
FRN:
0025018029
Facility ID:
23337
Repack Channel:
8 (High VHF)
Entity:
Broadcaster
Filing Status:
Submitted
Date Submitted:
09/25/2018

Applicant Information

Back to Top

Applicant Name, Type, and Contact Information

Applicant Address Phone Email Applicant Type

WBNG LICENSE, LLC

Doing Business As: WBNG LICENSE, LLC

Brady Dreasler

P.O. BOX 909

QUINCY, IL 62306

United States

+1 (217) 223-5100 bdreasler@quincyinc.com Limited Liability Company

Reimbursement Contact Information

Reimbursement Contact Name and Information

Applicant Address Phone Email

[Confidential]

 

 

 


Preparer Contact Information

Back to Top

Preparer Contact Name and Information

Applicant Address Phone Email

Tony zumMallen

QCommunications, LLC

Tony zumMallen

705B SE Melody LN #314

Lees Summit, MO 64063

United States

+1 (816) 729-1177 tony@qcom1.com

Broadcaster Information and Transition Plan

Back to Top
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 To transition from ch 7 to ch 8. Analysis has indicated that the antenna will work but the lines will require modification. A new transmitter will be needed. A new interim transmission system is needed to provide service during the transition.

Transmitters

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

Primary Transmitter

Back to Top

Existing Transmitter Information

Section Question Response
Existing Transmitter Description Type of change Purchase New
Use Primary (Main)
Description of Use  
Ownership Owned
Owner  
Site  
Is this transmitter currently shared with another station? No
Is this transmitter currently in operating condition? Yes
Existing Transmitter Manufacturer and Type Manufacturer
Model Platinum
Year 2006
Type Solid state
IOT Power Type  
Description  
Power capacity  
Solid State Cooling Air
Solid State Power Capacity 8.0 kw
Other Transmitter Type  

Primary Transmitter

Back to Top

New Transmitter Costs

Section Question Response
New Transmitter Use Primary (Main)
Description of Use  
Change Type Purchase New
Is this a request for upgraded equipment? No
Manufacturer
Model VAXTE -12R44
Transmitter Type Solid state
IOT Power Type  
Other  
Power capacity  
Solid State Cooling Air
Solid State Power Capacity 9.6 kw
Other Transmitter Type  
Justification for New Transmitter Existing transmitter is not tunable to new channel.

Primary Transmitter

Back to Top

Other Transmitter Costs

Section Question Response
Electrical Service Service Entrance (3 phases 800A 208V) Yes
Switchgear (industrial 800 amp) Yes
Transformer (480V) Yes
Power 300 kVA
Rigid Conduit and Wiring Yes
Size 2 inches
Length 200.0 feet
Other Electrical Service No
Description  
HVAC Service Does the replacement transmitter require HVAC Service? Yes
Type Cooling Only
Size 25 tons
Other Size  
Transmitter Building Addition/Modification or Leasehold Improvement Does the Transmitter Building require an addition, modification, other leashold improvement? No
Size
Channel 14 Costs Is an RF Consulting Engineer needed?
Is a channel 14 Mask Filer needed?
Is additional field engineering time needed?
Number of Days  

Primary Transmitter

Back to Top

Other Transmitter Cost Not Listed

Name Description

Disconnect existing Transmitter

Disconnect transmitter and components from existing configuration and move within building to make way for new facilities.

Transmitter - Training

Transmitter training - offsite - 1 week in duration at mfg site.

Site Survey - TX

Site survey and report are required to be performed before the new transmitter and components installation plan can be finalized.

Securirty - Site

This site requires security once the new transmission line and equipment arrive on site to be installed. Estimated length of 4-6 weeks.

Sales Tax

sales tax required

Interim Transmitter

Back to Top

New Transmitter Costs

Section Question Response
New Transmitter Use Interim
Description of Use  
Change Type Purchase
Manufacturer
Model VAXTE-6R44
Transmitter Type Solid state
IOT Power Type  
Other  
Power capacity  
Solid State Cooling Air
Solid State Power Capacity 4.4 kw
Other Transmitter Type  
Justification for New Transmitter Interim facility is required to avoid prolonged period of station silence during transition, and station currently has no aux facility to use for interim operation. Extended silent period during transition to new channel is unreasonable.

Interim Transmitter

Back to Top

Other Transmitter Costs

Section Question Response
Electrical Service Service Entrance (3 phases 800A 208V) No
Switchgear (industrial 800 amp) Yes
Transformer (480V) No
Power
Rigid Conduit and Wiring Yes
Size 2 inches
Length 200.0 feet
Other Electrical Service No
Description  
HVAC Service Does the replacement transmitter require HVAC Service? No
Type
Size
Other Size  
Transmitter Building Addition/Modification or Leasehold Improvement Does the Transmitter Building require an addition, modification, other leashold improvement? No
Size
Channel 14 Costs Is an RF Consulting Engineer needed?
Is a channel 14 Mask Filer needed?
Is additional field engineering time needed?
Number of Days  
Inside RF System Is an additional interior RF system required to support this interim transmitter? Yes

Interim Transmitter

Back to Top

Other Transmitter Cost Not Listed

Name Description

SALES TAX FRO EQ

SALES TAX FOR EQ

Antennas

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

Interim Antenna

Back to Top

New Antenna Costs

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? No
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 Elliptical
Type Other Type
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 Omni-Directional
ERP: 15.00 kW
Manufacturer
Model THV-7
Year 2017
Justification for New Antenna Interim facility is required to avoid prolonged period of station silence during transition, and station currently has no aux facility to use for interim operation. Extended silent period during transition to new channel is unreasonable.

Interim Antenna

Back to Top

Other Antenna Costs

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? Broadband
Feed Line Size 3 1/8 inches
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

Interim Antenna

Back to Top

Other Antenna Cost Not Listed

Information not provided.

Transmission Line

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

Primary Transmission Line

Back to Top

Existing Transmission Line

Section Question Response
Existing Transmission Line Description Type of change Utilize Existing
Use Primary (Main)
Description of Use N/A
Ownership Owned
Owner N/A
Site N/A
Is the existing transmission line shared with another station or stations? No
Is Transmission Line in operating condition? Yes
Existing Transmission Line Manufacturer and Type Manufacturer Dielectric
Type Rigid
Diameter 3 1/8 inches
Segment Length 20'
Other Segment Length
Number of parallel runs 1
Length 1063 feet per run

Primary Transmission Line

Back to Top

Other Transmission Line Expenses Not Listed

Name Description

Disconnect existing Interior RF components

Disconnect interior RF transmission line and filters from existing configuration and move within the building to make way for new facilities.

Line Refurbishment

Field Report -Resonant Results LTD -It is recommended that the bullets, insulators and watch band springs be replaced from the 3 to 7 adapter and the 23 additional line sections towards the antenna.

Tower Equipment And Rigging Costs

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

Primary Tower

Back to Top

Existing Tower

Section Question Response
Existing Tower Description Type of change Move Equipment
Tower Use Primary (Main)
Description of Use N/A
Ownership Owned
Is this tower consider Complex? No
Is this tower currently shared with any other stations? No
One or more FM, AM or TV radio broadcaster(s) N/A
Others Types of Users N/A
Is tower documented for structural analysis? Yes
Is tower compliant with Rev G? No
Existing Tower Structure Registration Do you have a tower registration number? Yes
ASR Number 1016566
Coordinates (NAD83) Latitude (NAD83) 42° 03' 31.0" N-
Longitude (NAD83) 075° 57' 05.0" W-
Overall Structure Height 789.03 feet
Support Structure Height 705.04 feet
Ground Elevation Above Mean Sea Level (AMSL) 1765.07 feet
Structure Type TOWER - Free Standing or Guyed Structure
Tower Owner WBNG Television, Inc.
Date Constructed 08/01/1987


Primary Tower

Back to Top

Tower Rigging Costs

Section Question Response
Tower Rigging Costs Complex Tower N/A
Helicopter Services Required Are helicopter services required? No

Primary Tower

Back to Top

Other Tower Expenses Not Listed

Name Description

Tower Structrual

Structural analysis of tower

Tower Modifications

May require tower modifications. Awaiting tower study. Not available at time of submission.

Outside Professional Services Costs

Back to Top
Section Question Response
Outside Project Management Services Do you require outside project management services? Yes
Number of Hours 389
Explanation Scope & significance of project (QMI has multiple stations repacked) require outside management services to augment existing internal personnel to assist turnkey management of and ensure timely and safe execution of channel relocation.
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 4
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 4
NEPA Section 106 environmental review No
Environmental Assessment No
ASR Modification No
FAA Consultation (including preparation of FAA Form 7460) No
Negotiation of Lease and other Matter for Shared Locations No
Prepare or Review FCC Form 399 for Reimbursement Yes
Address transition timing and coordination issues w/ other stations and wireless providers Yes
RF Field Engineering Services Comprehensive coverage verification via field study Yes
RF exposure measurements No
Additional Field Engineering Service No
Number of Days N/A
Justification N/A

Outside Professional Services Costs

Back to Top

Other Professional Services Expenses Not Listed

Name Description

PM-reimbursable travel expenses

PM travel expenses to and from the station for Repack work accounted for in quote QC-17011

Quarterly reporting

Preparation and submittal of the FCC required quarterly report 387 by PM and attorney.

General Legal

General legal counseling for the repack project

Other Expenses

Back to Top
Section Question Response
AM Pattern Disturbance Is an Impact Study needed? Yes
Is Remediation needed? Yes
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 Yes
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

Other Expenses

Back to Top

Other Expenses Not Listed

Information not provided.

Cost Information

Back to Top

Transmitters

Where no predetermined cost estimate is available, any estimate provided will also become the predetermined cost (displayed in italics).
Description Predetermined
Cost Estimate
Estimated Cost Estimated Cost Justification Actual Cost Actual Cost Justification
Sub-total $868,491.31 $850,291.31 N/A $160,860.90 N/A
Total for all systems $1,834,887.31 $1,778,208.31 N/A $407,251.95 N/A
Interim Transmitter VAXTE-6R44 $280,496.72 $274,146.72 $57,810.23
SALES TAX FRO EQ $12,846.72 $12,846.72 SALES TAX EST PER Q-73715 AND INV BOTH UPLOADED $4,282.24 N/A
VHF inside RF system including switching $76,800.00 $75,000.00 N/A N/A N/A
2" Rigid Conduit and Wiring (Cost per foot) $5,200.00 $5,000.00 N/A N/A N/A
Switchgear - industrial 800 amp $37,150.00 $36,300.00 N/A $647.50 N/A
High VHF - Air Cooled Solid State Transmitter 1.1 . 4.4 kW $148,500.00 $145,000.00 N/A $52,880.49 N/A
Primary Transmitter VAXTE -12R44 $587,994.59 $576,144.59 $103,050.67
Transmitter - Training $3,300.00 $3,300.00 Transmitter training - offsite - 1 week in duration at mfg site. N/A N/A
Disconnect existing Transmitter $20,000.00 $20,000.00 Disconnect transmitter and components from existing configuration and move within building to make way for new facilities. N/A N/A
High VHF - Air Cooled Solid State Transmitter 6.5 . 12.5 kW $322,500.00 $315,000.00 N/A $83,528.27 N/A
Service entrance 3 phase/800 amp/208 volt $14,050.00 $13,700.00 N/A N/A N/A
Switchgear - industrial 800 amp $37,150.00 $36,300.00 N/A $4,903.93 N/A
Transformer 3 phase/480v - 300 KVA $35,850.00 $35,000.00 N/A $503.61 N/A
2" Rigid Conduit and Wiring (Cost per foot) $5,200.00 $5,000.00 N/A N/A N/A
25 Ton system $89,100.00 $87,000.00 N/A N/A N/A
Site Survey - TX $22,000.00 $22,000.00 Site survey and report are required to be performed before the new transmitter and components installation plan can be finalized. $7,000.00 N/A
Securirty - Site $17,500.00 $17,500.00 This site requires security once the new transmission line and equipment arrive on site to be installed. Estimated length of 4-6 weeks. N/A N/A
Sales Tax $21,344.59 $21,344.59 sales tax est by mfg $7,114.86 N/A

Components

Actual Information Description File Name
SALES TAX FRO EQ

Component Description:
WBNG-GATES INTERIM TX- SALES TAX PER Q-73715 AND INV EST. UPLAODED
Amount:
$4,282.24
VHF inside RF system including switching Information not provided.
2" Rigid Conduit and Wiring (Cost per foot) Information not provided.
Switchgear - industrial 800 amp

Component Description:
WBNG- GATES- INTERIM TX - ELEC- LINE C OF Q-73715 UPLOADED
Amount:
$647.50
High VHF - Air Cooled Solid State Transmitter 1.1 . 4.4 kW

Component Description:
WBNG-GATES-INTERIM TX- LINE AB AND D Q-73715
Amount:
$52,880.49
Transmitter - Training Information not provided.
Disconnect existing Transmitter Information not provided.
High VHF - Air Cooled Solid State Transmitter 6.5 . 12.5 kW

Component Description:
WBNG-GATES-MAIN - TX - 1st inv lines A B and E per Q-73717
Amount:
$83,528.27
Service entrance 3 phase/800 amp/208 volt Information not provided.
Switchgear - industrial 800 amp

Component Description:
WBNG - Gates- TX - Main - RF - 1st inv - per line C of Q-73717
Amount:
$4,903.93
Transformer 3 phase/480v - 300 KVA

Component Description:
WBNG-MAIN-TX- INV - Elec - Line D per Q-73717
Amount:
$503.61
2" Rigid Conduit and Wiring (Cost per foot) Information not provided.
25 Ton system Information not provided.
Site Survey - TX

Component Description:
WBNG-SURVEY-INV-QC18-026
Amount:
$7,000.00
Securirty - Site Information not provided.
Sales Tax

Component Description:
WBNG-Gates-Main TX-sales tax inv per quote Q-73717
Amount:
$7,114.86

Cost Information

Back to Top

Antennas

Where no predetermined cost estimate is available, any estimate provided will also become the predetermined cost (displayed in italics).
Description Predetermined
Cost Estimate
Estimated Cost Estimated Cost Justification Actual Cost Actual Cost Justification
Sub-total $250,310.00 $222,280.00 N/A $186,725.70 N/A
Total for all systems $1,834,887.31 $1,778,208.31 N/A $407,251.95 N/A
Interim Antenna THV-7 $250,310.00 $222,280.00 $186,725.70
Pattern scatter analysis for side mount high/med power antennas (if not included in antenna base cost) $5,120.00 $0.00 NOT NEEDED FOR NEW CONFIGURATION. N/A N/A
Side mount brackets for high power antennas (if not included in antenna base cost) $22,550.00 $0.00 NOT NEEDED IN THE NEW CONFIGURATION. N/A N/A
Elbow complex, broadband, at antenna input, per 3 1/8. feedline (if needed) $9,090.00 $8,880.00 N/A $2,963.25 N/A
Sweep test of existing antenna $6,550.00 $6,400.00 N/A $2,880.00 UPLOAD DIELECTRIC ORDER COMF #4530001 for both INVOICES MAN00085 and 00090
High VHF - High Power Side Mount One Station elliptically or circularly polarized $207,000.00 $207,000.00 Cost of interim antenna not sure why the catalog of costs did not automatically add standardized pricing. $180,882.45 N/A

Components

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) Information not provided.
Elbow complex, broadband, at antenna input, per 3 1/8. feedline (if needed)

Component Description:
LINE 5 ELBOW-WBNG-35% INV MAN00090 4-2 UPLOADED ORDER CONF AND UPGRADE COVER
Amount:
$2,304.75

Component Description:
ELBOW-WBNG-INTERIM-ANT-10% -LINE 5 4-2 UPLOADED ORDER CONF AND UPGRADE COVER LETTER 4-13-corrected due date
Amount:
$658.50
Sweep test of existing antenna

Component Description:
LINE 25 -SWEEP 35% WBNG INV MAN00090 4-2 UPLOADED ORDER CONF AND UPGRADE COVER 4-13-corrected inv date
Amount:
$2,240.00

Component Description:
SWEEP INTERIM ANT-WBNG-10 DEPOSIT- LINE 25 - 4-2 UPLOADED ORDER CONF AND UPGRADE COVER
Amount:
$640.00
High VHF - High Power Side Mount One Station elliptically or circularly polarized

Component Description:
INTERIM ANT-WBNG-35% DUE 11.1- LINES 1,3,4, AND 6 4-2 UPLOADED ORDER CONF AND UPGRADE COVER
Amount:
$140,686.35

Component Description:
INTERIM ANT-WBNG-10% DEPOSIT LINES-1,3,4 and 6 4-2 UPLOADED ORDER CONF AND UPGRADE COVER
Amount:
$40,196.10

Cost Information

Back to Top

Transmission Line

Where no predetermined cost estimate is available, any estimate provided will also become the predetermined cost (displayed in italics).
Description Predetermined
Cost Estimate
Estimated Cost Estimated Cost Justification Actual Cost Actual Cost Justification
Sub-total $57,840.00 $57,840.00 N/A $0.00 N/A
Total for all systems $1,834,887.31 $1,778,208.31 N/A $407,251.95 N/A
Primary Transmission Line $57,840.00 $57,840.00 $0.00
Disconnect existing Interior RF components $12,500.00 $12,500.00 Disconnect interior RF transmission line and filters from existing configuration and move within the building to make way for new facilities. N/A N/A
Line Refurbishment $45,340.00 $45,340.00 Required work on transmission line, Per Resonant Results Ltd field Report dated 3/14/17. $0.00 N/A

Components

Actual Information Description File Name
Disconnect existing Interior RF components Information not provided.
Line Refurbishment

Component Description:
LINE REFURB-PCI-INV 1OF3
Amount:
$17,495.00

Component Description:
REFURB LINE - WBNG - PCI INV 2OF3
Amount:
$13,920.00

Component Description:
LINE REFURB-WBNG-PCI INV 3OF3
Amount:
$8,925.00

Cost Information

Back to Top

Tower Equipment and Rigging Costs

Where no predetermined cost estimate is available, any estimate provided will also become the predetermined cost (displayed in italics).
Description Predetermined
Cost Estimate
Estimated Cost Estimated Cost Justification Actual Cost Actual Cost Justification
Sub-total $358,000.00 $353,000.00 N/A $3,000.00 N/A
Total for all systems $1,834,887.31 $1,778,208.31 N/A $407,251.95 N/A
Primary Tower TOWER $358,000.00 $353,000.00 $3,000.00
Tower Modifications $150,000.00 $150,000.00 Minor Tower reinforcement/modifications, may be necessary. Awaiting tower study finding not available at time of submittal. N/A N/A
Tall Tower (greater than 500') $205,000.00 $200,000.00 N/A N/A N/A
Tower Structrual $3,000.00 $3,000.00 Tower structural for revisions required to move to new channel. $3,000.00 N/A

Components

Actual Information Description File Name
Tower Modifications Information not provided.
Tall Tower (greater than 500') Information not provided.
Tower Structrual

Component Description:
WBNG- PJ FORD _ TOWER STRUCTURAL ANALYSIS _ INV -200174 and PO 19970
Amount:
$3,000.00

Cost Information

Back to Top

Outside Professional Services

Where no predetermined cost estimate is available, any estimate provided will also become the predetermined cost (displayed in italics).
Description Predetermined
Cost Estimate
Estimated Cost Estimated Cost Justification Actual Cost Actual Cost Justification
Sub-total $208,718.00 $204,212.00 N/A $56,665.35 N/A
Total for all systems $1,834,887.31 $1,778,208.31 N/A $407,251.95 N/A
Outside Professional Services $208,718.00 $204,212.00 $56,665.35
General Legal $5,000.00 $5,000.00 General legal counseling for the repack project $1,089.00 N/A
Quarterly reporting $7,500.00 $7,500.00 Preparation and submittal of the FCC required quarterly report 387 by PM and attorney. N/A N/A
PM-reimbursable travel expenses $9,612.00 $9,612.00 Repack work requires the PM to travel to and from the station as part of the PM responsibilities. The expenses are identified in the PM quote -QC-17011. $3,500.13 N/A
Comprehensive coverage verification via field study, if needed $81,900.00 $80,000.00 N/A N/A N/A
Attorney Fees - Prepare and File request for Special Temporary Authorization $14,340.00 $14,000.00 N/A N/A N/A
Attorney Fees -Prepare and File FCC Form 2100 (main), License to Cover Application $2,305.00 $2,250.00 N/A N/A N/A
Attorney Fees - Prepare and File FCC Form 2100 (main), Construction Permit Application $5,120.00 $5,000.00 N/A $3,991.22 N/A
Prepare request for Special Temporary Authorization $6,140.00 $6,000.00 N/A N/A N/A
Prepare engineering section of FCC Form 2100 (main), License to Cover Application $1,535.00 $1,500.00 N/A N/A N/A
Prepare engineering section of FCC Form 2100 (main), Construction Permit Application $3,070.00 $3,000.00 N/A $1,735.00 N/A
Perform engineering study for new channel assignment and antenna development $7,170.00 $7,000.00 N/A $7,800.00 WBNG - THE ANTENNA SYSTEM LINE HAS ALREADY BEEN PERFORMED AND A VERIFICATION TEST FOR NEW CH 8 WAS RUN TO CONFIRM WORK WAS PERFORMED CORRECTLY. WE UNDER BUDGETED THIS LINE BY $800.
Address transition timing and coordination issues w/ other stations and wireless $2,560.00 $2,500.00 N/A N/A N/A
Prepare and or review reimbursement form $2,560.00 $2,500.00 N/A N/A N/A
Project management of the transition $59,906.00 $58,350.00 N/A $38,550.00 N/A

Components

Actual Information Description File Name
General Legal

Component Description:
WBNG-BROOKS JULY18-INV 3955731
Amount:
$99.00

Component Description:
WBNG BROOKS AUG18 INV 3957118
Amount:
$198.00

Component Description:
WBNG-BROOKS-APR180 INV3952578
Amount:
$594.00

Component Description:
WBNG-BROOKS- MAR18 -INV 3951195
Amount:
$99.00

Component Description:
WBNG-BROOKS-MAY18 INV- 3953758
Amount:
$99.00
Quarterly reporting Information not provided.
PM-reimbursable travel expenses

Component Description:
WBNG-QCOMM-PM INV QC17-150 ITEMS 1010-1015
Amount:
$3,500.13
Comprehensive coverage verification via field study, if needed Information not provided.
Attorney Fees - Prepare and File request for Special Temporary Authorization Information not provided.
Attorney Fees -Prepare and File FCC Form 2100 (main), License to Cover Application Information not provided.
Attorney Fees - Prepare and File FCC Form 2100 (main), Construction Permit Application

Component Description:
ATTY FEE- CP- APRIL17
Amount:
$543.72

Component Description:
WBNG-ATTY FEES - JUNE 17
Amount:
$359.00

Component Description:
ATTY FEE CP - WBNG- SEPT17
Amount:
$94.00

Component Description:
WBNG-ATTY FEES CP - JULY 17
Amount:
$1,564.00

Component Description:
ATTY FEES MAY17-WBNG
Amount:
$453.00

Component Description:
WBNG-BROOKS INV 3949053-JAN18
Amount:
$742.50

Component Description:
ATTY FEES -WBNG-AUGUST 17
Amount:
$235.00
Prepare request for Special Temporary Authorization Information not provided.
Prepare engineering section of FCC Form 2100 (main), License to Cover Application Information not provided.
Prepare engineering section of FCC Form 2100 (main), Construction Permit Application

Component Description:
WBNG- CP APP-INV
Amount:
$1,735.00
Perform engineering study for new channel assignment and antenna development

Component Description:
WBNG- ENGR NEW CHANNEL ASSIGNMENT INV
Amount:
$2,100.00

Component Description:
PRE FIELD TEST OF ANT SYS FOR CH 7 AND 8.
Amount:
$2,700.00

Component Description:
ENGR-TEST AT SITE ON REFURBED LINE FOR CHANNEL 8 CONFIRMATION.
Amount:
$3,000.00
Address transition timing and coordination issues w/ other stations and wireless Information not provided.
Prepare and or review reimbursement form Information not provided.
Project management of the transition

Component Description:
WBNG - QCOMM - PM - APRIL-JULY18 INV QC18-064
Amount:
$3,360.00

Component Description:
WBNG-QCOMM-PM-INV QC17-149 ITEM 4004
Amount:
$12,675.00

Component Description:
WBNG-PM - 8THRU12-18 INV - QC18-024
Amount:
$15,165.00

Component Description:
WBNG-PM-1THRU3-18 - INV QC18-052
Amount:
$7,350.00

Cost Information

Back to Top

Other Expenses

Where no predetermined cost estimate is available, any estimate provided will also become the predetermined cost (displayed in italics).
Description Predetermined
Cost Estimate
Estimated Cost Estimated Cost Justification Actual Cost Actual Cost Justification
Sub-total $91,528.00 $90,585.00 N/A $0.00 N/A
Total for all systems $1,834,887.31 $1,778,208.31 N/A $407,251.95 N/A
Other Expenses $91,528.00 $90,585.00 $0.00
Develop and air announcement of upcoming channel change $15,000.00 $15,000.00 Required FCC announcements and good will public relations must we upheld. The production airing and disseminating of these announcements are fundamental to our operations. N/A N/A
Equipment Storage $10,000.00 $10,000.00 Expecting multiple staggered equipment deliveries from different vendors and need to store and stage new equipment prior to installation date. Anticipate from 6-24 months of storage time. N/A N/A
Equipment Delivery and Handling Charges $8,000.00 $8,000.00 Transport, forklift rental and handling fees from staging area to transmitter site. N/A N/A
AM Pattern Disturbance -- Impact study $7,680.00 $7,500.00 N/A N/A N/A
AM Pattern Disturbance -- Remedy $20,500.00 $20,000.00 N/A N/A N/A
DTV Medical Facility Notification $11,250.00 $11,000.00 N/A N/A N/A
FCC Filing Fees - Form 2100 minor change CP application $1,070.00 $1,070.00 N/A N/A N/A
FCC Filing Fees - Form 2100 license to cover application $333.00 $325.00 N/A N/A N/A
FCC Filing Fees - Special Temporary Authorization request $195.00 $190.00 N/A N/A N/A
Disposal Costs (for equipment and other waste, net of any salvage value) $10,000.00 $10,000.00 Rent 40 yard dumpster with multiple pickups. Estimated 6- months on site. Potential hazardous waste management issues. N/A N/A
MVPD Notification of Channel Change $7,500.00 $7,500.00 Required FCC notification. N/A N/A

Components

Information not provided.

Cost Information

Back to Top

Grand Total

Predetermined
Cost Estimate
Estimated Cost Actual Cost
Total for all systems $1,834,887.31 $1,778,208.31 $407,251.95

Construction Status

Back to Top
Question Response
Is construction complete? No

Certification

Back to Top
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.

  1. The Authorized Person signing below certifies that he/she is authorized to submit this TV Broadcaster Relocation Fund Reimbursement Form on behalf of the above-named entity.

  2. The above-named entity acknowledges that all certifications and attached documentation are considered material representations.

  3. The above-named entity acknowledges the submission of the information herein creates no obligation on the part of the government to pay any amount.

  4. The above-named entity certifies that the equipment and services paid for with money from the TV Broadcaster Relocation Fund are necessary to change channels (broadcasters) or to continue to carry the signal of a broadcaster that changes channels (MVPD).

  5. The above-named entity certifies that all payments from the TV Broadcaster Relocation Fund (Fund) received by the entity listed on this form will be used only for expenses that are eligible for reimbursement from the Fund.

  6. The above-named entity certifies that it will maintain and provide to the Commission detailed records, including receipts, of all costs eligible for reimbursement actually incurred.

  7. The above-named entity acknowledges that overpayments or payments in error must be promptly refunded to the Commission.

  8. The above-named entity certifies that it is in full compliance with all statutes, rules, regulations and governmental requirements for which compliance is a pre-requisite for obtaining the payments herein requested.

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

BRADY DREASLER

CORPORATE DIRECTOR OF ENGINEERING


09/25/2018

Certification

Back to Top
Section Question Response
Submission of Actual Cost Documentation 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.

  1. The Authorized Person signing below certifies and represents that he/she is authorized to submit this TV Broadcaster Relocation Fund Reimbursement Form on behalf of the above-named entity. The above-named entity acknowledges that all certifications and attached documentation are considered material.

  2. The above-named entity acknowledges the submission of the information herein creates no obligation on the part of the government to pay any amount.

  3. The above-named entity certifies that the equipment and services paid for with money from the TV Broadcaster Relocation Fund are necessary to change channels (broadcasters) or to continue to carry the signal of a broadcaster that changes channels (MVPD).

  4. The above-named entity certifies that all payments from the TV Broadcaster Relocation Fund (Fund) received by the entity listed on this form will be used only for expenses that are eligible for reimbursement from the Fund.

  5. The above-named entity certifies that the cost information/documents submitted reflect costs actually incurred.

  6. The above-named entity acknowledges that overpayments or payments in error must be promptly refunded to the Commission.

  7. The above-named entity certifies that it is in full compliance with all statutes, rules, regulations and governmental requirements for which compliance is a pre-requisite for obtaining the payments herein requested.

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

BRADY DREASLER

CORPORATE DIRECTOR OF ENGINEERING


09/25/2018

Attachments

Back to Top