Applicant | Address | Phone | 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 |
Applicant | Address | Phone | |
---|---|---|---|
[Confidential] |
|
|
|
Applicant | Address | Phone | |
---|---|---|---|
Tony zumMallen QCommunications, LLC |
Tony zumMallen 705B SE Melody LN #314 Lees Summit, MO 64063 United States |
+1 (816) 729-1177 | tony@qcom1.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 | 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. |
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 | Platinum | |
Year | 2006 | |
Type | Solid State | |
Solid State Cooling | Air Cooled | |
Solid State Power Capacity | 8.0 kW |
Section | Question | Response |
---|---|---|
New Transmitter | Use | Primary (Main) |
Change Type | Purchase New | |
Is this a request for upgraded equipment? | No | |
Manufacturer | ||
Model | VAXTE -12R44 | |
Transmitter Type | Solid State | |
Solid State Cooling | Air Cooled | |
Solid State Power capacity | 9.6 kW | |
Justification for New Transmitter | Existing transmitter is not tunable to new channel. |
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 | N/A | |
HVAC Service | Does the replacement transmitter require HVAC Service? | Yes |
Type | Cooling Only | |
Size | 25 tons | |
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 Survey - TX |
Site survey and report are required to be performed before the new transmitter and components installation plan can be finalized. |
Disconnect existing Transmitter |
Disconnect transmitter and components from existing configuration and move within building to make way for new facilities. |
Engineering Services |
Engineering services and PM for possible new transmitter bldg |
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. |
Transmitter - Training |
Transmitter training - offsite - 1 week in duration at mfg site. |
Asbestos Monitoring |
Asbestos Monitoring due to demo necessary for repack activities |
Sales Tax |
sales tax required |
Hot Exhaust Piping |
Hot exhaust piping re-routing due to the new location for transmitter due to repack activities. |
Remote Control System |
Remote control system |
Modifications to TX building |
Required modifications to transmitter building due to the removal of existing equipment in preparation for installation of new equipment. |
Section | Question | Response |
---|---|---|
New Transmitter | Use | Interim |
Description of Use | N/A | |
Change Type | Purchase | |
Manufacturer | ||
Model | VAXTE-6R44 | |
Transmitter Type | Solid State | |
Solid State Cooling | Air Cooled | |
Solid State Power capacity | 4.8 kW | |
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. Gates lowest kW |
Section | Question | Response |
---|---|---|
Electrical Service | Service Entrance (3 phases 800A 208V) | No |
Switchgear (industrial 800 amp) | Yes | |
Transformer (480V) | No | |
Power | N/A | |
Rigid Conduit and Wiring | Yes | |
Size | 2 inches | |
Length | 200.0 feet | |
Other Electrical Service | No | |
Description | N/A | |
HVAC Service | Does the replacement transmitter require HVAC Service? | No |
Type | N/A | |
Size | N/A | |
Other Size | N/A | |
Transmitter Building Addition/Modification or Leasehold Improvement | Does the Transmitter Building require an addition, modification, other leashold improvement? | No |
Size | N/A | |
Channel 14 Costs | Is an RF Consulting Engineer needed? | N/A |
Is a channel 14 Mask Filer needed? | N/A | |
Is additional field engineering time needed? | N/A | |
Number of Days | N/A | |
Inside RF System | Is an additional interior RF system required to support this interim transmitter? | Yes |
Section | Question | Response |
---|---|---|
Antenna Related Expenses | Do you have antenna related expenses? | 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? | 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 | |
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: | 15.0 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. |
Section | Question | Response |
---|---|---|
Elbow Complex | Do you require the separate purchase of the Elbow Complex? | Yes |
Broadband or Single Channel? | B | |
Feed Line Size | 3 1/8 inches | |
Side Mount Brackets | Do you require the separate purchase of side mount brackets for an antenna? | Yes |
Pattern Scatter Analysis | Do you require separate purchase of pattern scatter analysis for a side mount high or medium power antenna? | 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 | 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 | |
Other Diameter | N/A | |
Segment Length | 20 inches | |
Other Segment Length | N/A | |
Number of parallel runs | 1 | |
Length | 1063 feet per run |
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. |
Section | Question | Response |
---|---|---|
Tower Equipment or Rigging Costs Changes | Do you have tower equipment or rigging costs changes? | Yes |
Section | Question | Response |
---|---|---|
Existing Tower Description | Type of change | Move Equipment |
Tower Use | Primary (Main) | |
Description of Use | N/A | |
Ownership | Owned | |
Is this tower consider Complex? | No | |
Is this tower currently shared with any other stations? | No | |
One or more FM, AM or TV radio broadcaster(s) | N/A | |
Others Types of Users | N/A | |
Is tower documented for structural analysis? | Yes | |
Is tower compliant with Rev G? | 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 |
Section | Question | Response |
---|---|---|
Tower Rigging Costs | Complex Tower | N/A |
Helicopter Services Required | Are helicopter services required? | No |
Name | Description |
---|---|
Tower Structrual |
Structural analysis of tower |
Tower Modifications |
May require tower modifications. Awaiting tower study. Not available at time of submission. |
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 | 2 | |
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 | 2 | |
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 |
Name | Description |
---|---|
Quarterly reporting |
Preparation and submittal of the FCC required quarterly report 387 by PM and attorney. |
Survey |
Survey for replacement of transmitter building |
General Legal |
General legal counseling for the repack project |
PM-reimbursable travel expenses |
PM travel expenses to and from the station for Repack work accounted for in quote QC-17011 |
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 |
Name | Description |
---|---|
Ambulance Service |
Ambulance service on site for helicopter lift of antenna. |
Description | Predetermined Cost Estimate |
Estimated Cost | Estimated Cost Justification | Actual Cost | Actual Cost Justification |
---|---|---|---|---|---|
Sub-total | $1,069,600.75 | $938,381.24 | N/A | $472,200.92 | N/A |
Total for all systems | $1,991,054.51 | $2,582,618.75 | N/A | $1,816,119.42 | N/A |
Interim Transmitter VAXTE-6R44 | $381,452.45 | $275,832.94 | $137,617.26 | ||
SALES TAX FOR EQ | $8,564.48 | $8,564.48 | Estimated sales tax. | N/A | N/A |
VHF inside RF system including switching | $78,900.00 | $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 | $38,200.00 | $36,300.00 | N/A | $1,942.49 | N/A |
High VHF - Air Cooled Solid State Transmitter 4.8 kW | $93,805.73 | $93,805.73 | Actual amount remaining on PO. | $78,512.04 | Actual invoice amounts |
SALES TAX FRO EQ | $4,282.24 | $4,282.24 | ***System Notice: Estimate adjusted and locked because line has been superseded.***SALES TAX EST PER Q-73715 AND INV BOTH UPLOADED | $4,282.24 | N/A |
High VHF - Air Cooled Solid State Transmitter 1.1 . 4.4 kW | $152,500.00 | $52,880.49 | ***System Notice: Estimate adjusted and locked because line has been superseded.*** | $52,880.49 | N/A |
Primary Transmitter VAXTE -12R44 | $688,148.30 | $662,548.30 | $334,583.66 | ||
Modifications to TX building | $23,815.81 | $23,815.81 | Required modifications to interior of transmitter building to prepare for new equipment. | $15,450.00 | 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 |
Transmitter - Training | $3,300.00 | $3,300.00 | Transmitter training - offsite - 1 week in duration at mfg site. | N/A | N/A |
Engineering Services | $43,884.32 | $43,884.32 | Engineering and PM services for replacement of transmitter building. | $43,884.32 | 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 |
Asbestos Monitoring | $3,937.00 | $3,937.00 | Asbestos monitoring necessary because of demolition of materials caused by repack activities | $2,653.40 | N/A |
Remote Control System | $8,916.58 | $8,916.58 | Costs to replace remote control system as the old system isn't compatible with new transmitter equipment due to technical reasons. | $8,916.58 | N/A |
Hot Exhaust Piping | $5,850.00 | $5,850.00 | Costs necessary to re-route exhaust ductwork due to the new location of the transmitter. | $5,850.00 | 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 |
Sales Tax | $21,344.59 | $21,344.59 | sales tax est by mfg | $7,114.86 | N/A |
25 Ton system | $91,500.00 | $87,000.00 | 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 |
Transformer 3 phase/480v - 300 KVA | $36,800.00 | $35,000.00 | N/A | $1,510.82 | N/A |
Switchgear - industrial 800 amp | $38,200.00 | $36,300.00 | N/A | $14,711.78 | N/A |
Service entrance 3 phase/800 amp/208 volt | $14,400.00 | $13,700.00 | N/A | N/A | N/A |
High VHF - Air Cooled Solid State Transmitter 6.5 . 12.5 kW | $331,500.00 | $315,000.00 | N/A | $227,491.90 | N/A |
Actual Information Description | File Name |
---|---|
SALES TAX FOR EQ | Information not provided. |
VHF inside RF system including switching | Information not provided. |
2" Rigid Conduit and Wiring (Cost per foot) | Information not provided. |
Switchgear - industrial 800 amp | |
High VHF - Air Cooled Solid State Transmitter 4.8 kW | |
SALES TAX FRO EQ | |
High VHF - Air Cooled Solid State Transmitter 1.1 . 4.4 kW | |
Modifications to TX building | |
Site Survey - TX | |
Transmitter - Training | Information not provided. |
Engineering Services | |
Securirty - Site | Information not provided. |
Asbestos Monitoring | |
Remote Control System | |
Hot Exhaust Piping | |
Disconnect existing Transmitter | Information not provided. |
Sales Tax | |
25 Ton system | Information not provided. |
2" Rigid Conduit and Wiring (Cost per foot) | Information not provided. |
Transformer 3 phase/480v - 300 KVA | |
Switchgear - industrial 800 amp | |
Service entrance 3 phase/800 amp/208 volt | Information not provided. |
High VHF - Air Cooled Solid State Transmitter 6.5 . 12.5 kW |
Description | Predetermined Cost Estimate |
Estimated Cost | Estimated Cost Justification | Actual Cost | Actual Cost Justification |
---|---|---|---|---|---|
Sub-total | $348,113.25 | $319,581.50 | N/A | $316,061.54 | N/A |
Total for all systems | $1,991,054.51 | $2,582,618.75 | N/A | $1,816,119.42 | N/A |
Interim Antenna THV-7 | $348,113.25 | $319,581.50 | $316,061.54 | ||
Pattern scatter analysis for side mount high/med power antennas (if not included in antenna base cost) | $5,260.00 | $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) | $23,150.00 | $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) | $9,340.00 | $9,548.25 | Per actual Dielectric invoices. | $9,548.25 | N/A |
Sweep test of existing antenna | $6,730.00 | $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 | $303,633.25 | $303,633.25 | Cost of interim antenna not sure why the catalog of costs did not automatically add standardized pricing. | $303,633.29 | The actual costs were from invoices from Dielectric. See attached invoices, quotes and POs for cost breakdown. |
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) | |
Sweep test of existing antenna | |
High VHF - High Power Side Mount One Station elliptically or circularly polarized |
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 | $1,991,054.51 | $2,582,618.75 | N/A | $1,816,119.42 | N/A |
Primary Transmission Line | $57,840.00 | $57,840.00 | $0.00 | ||
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 |
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 |
Actual Information Description | File Name |
---|---|
Line Refurbishment | |
Disconnect existing Interior RF components | Information not provided. |
Description | Predetermined Cost Estimate |
Estimated Cost | Estimated Cost Justification | Actual Cost | Actual Cost Justification |
---|---|---|---|---|---|
Sub-total | $213,500.00 | $925,450.00 | N/A | $925,450.00 | N/A |
Total for all systems | $1,991,054.51 | $2,582,618.75 | N/A | $1,816,119.42 | N/A |
Primary Tower TOWER | $213,500.00 | $925,450.00 | $925,450.00 | ||
Tall Tower (greater than 500') | $210,500.00 | $922,450.00 | Actual's exceeded predetermined estimate. Per actual invoice which includes tower rigging PLUS modifications. PO 20868 and PO 21060 (in attachments) plus invoice for weather days for $24,500. Includes addendum to proposal 20353-5 | $922,450.00 | Per actual invoice which includes tower rigging PLUS modifications. PO 20868 and PO 21060 plus weather days invoice. |
Tower Structrual | $3,000.00 | $3,000.00 | Tower structural for revisions required to move to new channel. | $3,000.00 | N/A |
Tower Modifications | $0.00 | $0.00 | Minor Tower reinforcement/modifications, may be necessary. Awaiting tower study finding not available at time of submittal. | $0.00 | N/A |
Actual Information Description | File Name |
---|---|
Tall Tower (greater than 500') | |
Tower Structrual | |
Tower Modifications |
Description | Predetermined Cost Estimate |
Estimated Cost | Estimated Cost Justification | Actual Cost | Actual Cost Justification |
---|---|---|---|---|---|
Sub-total | $206,970.51 | $248,381.01 | N/A | $92,806.96 | N/A |
Total for all systems | $1,991,054.51 | $2,582,618.75 | N/A | $1,816,119.42 | N/A |
Outside Professional Services | $206,970.51 | $248,381.01 | $92,806.96 | ||
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 |
General Legal | $5,366.51 | $5,366.51 | General legal counseling for the repack project | $5,267.51 | Per actual costs invoiced. |
Survey | $2,390.00 | $2,390.00 | Actual costs for survey & mapping for replacement transmitter building. | $2,390.00 | N/A |
Comprehensive coverage verification via field study, if needed | $84,200.00 | $80,000.00 | N/A | $21,135.60 | N/A |
Attorney Fees - Prepare and File request for Special Temporary Authorization | $7,360.00 | $14,000.00 | N/A | N/A | N/A |
Attorney Fees -Prepare and File FCC Form 2100 (main), License to Cover Application | $2,365.00 | $2,250.00 | N/A | N/A | N/A |
Attorney Fees - Prepare and File FCC Form 2100 (main), Construction Permit Application | $5,260.00 | $5,000.00 | N/A | $3,991.22 | N/A |
Prepare request for Special Temporary Authorization | $4,100.00 | $6,000.00 | N/A | N/A | N/A |
Prepare engineering section of FCC Form 2100 (main), License to Cover Application | $1,580.00 | $1,500.00 | N/A | N/A | N/A |
Prepare engineering section of FCC Form 2100 (main), Construction Permit Application | $3,155.00 | $3,000.00 | N/A | $1,735.00 | N/A |
Perform engineering study for new channel assignment and antenna development | $7,360.00 | $7,800.00 | Actual costs per invoices. | $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 | $2,630.00 | $2,500.00 | N/A | N/A | N/A |
Prepare and or review reimbursement form | $2,630.00 | $2,500.00 | N/A | N/A | N/A |
Project management of the transition | $61,462.00 | $98,962.50 | Repack project management | $46,987.50 | N/A |
Actual Information Description | File Name |
---|---|
Quarterly reporting | Information not provided. |
PM-reimbursable travel expenses | |
General Legal | |
Survey | |
Comprehensive coverage verification via field study, if needed | |
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 | |
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 | |
Perform engineering study for new channel assignment and antenna development | |
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 |
Description | Predetermined Cost Estimate |
Estimated Cost | Estimated Cost Justification | Actual Cost | Actual Cost Justification |
---|---|---|---|---|---|
Sub-total | $95,030.00 | $92,985.00 | N/A | $9,600.00 | N/A |
Total for all systems | $1,991,054.51 | $2,582,618.75 | N/A | $1,816,119.42 | N/A |
Other Expenses | $95,030.00 | $92,985.00 | $9,600.00 | ||
Ambulance Service | $2,400.00 | $2,400.00 | On site ambulance service for helicopter lift of antenna | $2,400.00 | N/A |
MVPD Notification of Channel Change | $7,500.00 | $7,500.00 | Required FCC notification. | N/A | N/A |
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. | $7,200.00 | 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 |
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 |
FCC Filing Fees - Special Temporary Authorization request | $195.00 | $190.00 | N/A | N/A | N/A |
FCC Filing Fees - Form 2100 license to cover application | $335.00 | $325.00 | N/A | N/A | N/A |
FCC Filing Fees - Form 2100 minor change CP application | $1,110.00 | $1,070.00 | N/A | N/A | N/A |
AM Pattern Disturbance -- Remedy | $21,050.00 | $20,000.00 | N/A | N/A | N/A |
AM Pattern Disturbance -- Impact study | $7,890.00 | $7,500.00 | N/A | N/A | N/A |
DTV Medical Facility Notification | $11,550.00 | $11,000.00 | N/A | N/A | N/A |
Actual Information Description | File Name |
---|---|
Ambulance Service | |
MVPD Notification of Channel Change | Information not provided. |
Develop and air announcement of upcoming channel change | Information not provided. |
Equipment Storage | |
Equipment Delivery and Handling Charges | Information not provided. |
Disposal Costs (for equipment and other waste, net of any salvage value) | Information not provided. |
FCC Filing Fees - Special Temporary Authorization request | Information not provided. |
FCC Filing Fees - Form 2100 license to cover application | Information not provided. |
FCC Filing Fees - Form 2100 minor change CP application | Information not provided. |
AM Pattern Disturbance -- Remedy | Information not provided. |
AM Pattern Disturbance -- Impact study | Information not provided. |
DTV Medical Facility Notification | Information not provided. |
Predetermined Cost Estimate |
Estimated Cost | Actual Cost | |
---|---|---|---|
Total for all systems | $1,991,054.51 | $2,582,618.75 | $1,816,119.42 |
Question | Response |
---|---|
The facility has ceased operating on its pre-auction channel. | No |
Construction of final facilities or all necessary modifications are complete. | No |
All receipts for reimbursement have been submitted no further costs are expected to be incurred. Note this will lock the Form 399 from further editing and begin close-out procedures with the Fund Administrator. | No |
Section | Question | Response |
---|---|---|
Submission of Estimated Expenses Statements | WILLFUL FALSE STATEMENTS ON THIS FORM ARE PUNISHABLE BY FINE AND/OR IMPRISONMENT (U.S. CODE, TITLE 18, SECTION 1001), AND/OR REVOCATION OF ANY STATION LICENSE OR CONSTRUCTION PERMIT (U.S. CODE, TITLE 47, SECTION 312(a)(1), AND/OR FORFEITURE (U.S. CODE, TITLE 47, SECTION 503), AND ANY FALSE STATEMENTS COULD SUBJECT THIS ENTITY TO LIABILITY UNDER THE FALSE CLAIMS ACT. |
|
I declare, under penalty of perjury, that I am an authorized representative of the above-named applicant for the Authorization(s) specified above. | BRADY DREASLER CORPORATE DIRECTOR OF ENGINEERING 07/15/2020 |