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 |
---|---|
Engineering Services |
Engineering services and PM for possible new transmitter bldg |
Transmitter - Training |
Transmitter training - offsite - 1 week in duration at mfg site. |
Disconnect existing Transmitter |
Disconnect transmitter and components from existing configuration and move within building to make way for new facilities. |
Cabinet Fans |
(3) cabinet fans for cooling equipment |
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. |
Hot Exhaust Piping |
Hot exhaust piping re-routing due to the new location for transmitter due to repack activities. |
Sales Tax |
sales tax required |
Patch Cables, hood, connectors |
Patch cables, hoods, Male D connector Solder per Unicorn Electronics sales invoices. |
Asbestos Monitoring |
Asbestos Monitoring due to demo necessary for 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. |
Mini Converter SDI Distribution |
Mini Converter SDI Distribution |
Site Survey - TX |
Site survey and report are required to be performed before the new transmitter and components installation plan can be finalized. |
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 |
Name | Description |
---|---|
SALES TAX FOR EQ |
SALES TAX FOR EQ |
Freight for Interim Transmitter |
Freight charges for interim transmitter |
Elbow |
Elbow, 3-1/8 |
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 | Purchase New |
Use | Auxiliary (Backup) | |
Description of Use | Interim Tx Line | |
Ownership | Owned | |
Owner | N/A | |
Site | N/A | |
Is this transmission currently shared with any other stations? | No | |
Is Transmission Line in operating condition? | Yes | |
Existing Transmission Line Manufacturer and Type | Manufacturer | |
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 |
Section | Question | Response |
---|---|---|
New Transmission Line Costs | Use | Auxiliary (Backup) |
Description of Use | Interim Line | |
Change Type | Purchase New | |
Is this a request for upgraded equipment? | No | |
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 | |
Justification for New Transmission Line | The unused antenna and transmission line were removed from the tower to provide structural capacity for the new interim antenna. The old line was 6" and the new interim line was 3" which connected the new interim antenna with the interim transmitter. |
Section | Question | Response |
---|---|---|
Existing Transmission Line Description | Type of change | Purchase New |
Use | Primary (Main) | |
Description of Use | N/A | |
Ownership | Owned | |
Owner | N/A | |
Site | N/A | |
Is the existing transmission line shared with another station or stations? | No | |
Is Transmission Line in operating condition? | Yes | |
Existing Transmission Line Manufacturer and Type | Manufacturer | |
Type | Rigid | |
Diameter | 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 |
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 | 3 1/8 inches | |
Other Diameter | N/A | |
Segment Length | 19 1/2 inches | |
Other Segment Length | N/A | |
Number of parallel runs | 1 | |
Length | 1200 feet per run | |
Justification for New Transmission Line | The unused antenna and transmission line were removed from the tower to provide structural capacity for the new interim antenna. The old line was 6" and the new interim line was 3" which connected the new interim antenna to the new interim transmitter. |
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. |
Fire Stand-by service |
10 hours of fire stand by service at WBNG site on Ingraham Hill |
Tower Lighting |
Tower Lighting |
Asbestos Floor Abatement |
Costs for abatement of the asbestos flooring required to be removed during Repack activities |
Description | Predetermined Cost Estimate |
Estimated Cost | Estimated Cost Justification | Actual Cost | Actual Cost Justification |
---|---|---|---|---|---|
Sub-total | $1,076,474.73 | $945,255.22 | N/A | $496,443.53 | N/A |
Total for all systems | $2,220,456.32 | $2,677,437.23 | N/A | $1,995,654.33 | N/A |
Interim Transmitter VAXTE-6R44 | $387,745.21 | $282,125.70 | $170,195.23 | ||
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 |
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 4.8 kW | $93,805.73 | $93,805.73 | Actual amount remaining on PO. | $93,805.73 | Actual invoice amounts |
Switchgear - industrial 800 amp | $38,200.00 | $36,300.00 | N/A | $1,942.49 | N/A |
2" Rigid Conduit and Wiring (Cost per foot) | $5,200.00 | $5,000.00 | N/A | N/A | N/A |
VHF inside RF system including switching | $78,900.00 | $75,000.00 | N/A | $15,273.76 | N/A |
Freight for Interim Transmitter | $4,071.12 | $4,071.12 | Freight for transmitter Gates INV US0338699 | $4,071.12 | N/A |
SALES TAX FOR EQ | $8,564.48 | $8,564.48 | Estimated sales tax. | ($4,282.24) | N/A |
Elbow | $2,221.64 | $2,221.64 | Per Gates Air Change order Q-87530 (INV US0338699) | $2,221.64 | N/A |
Primary Transmitter VAXTE -12R44 | $688,729.52 | $663,129.52 | $326,248.30 | ||
25 Ton system | $91,500.00 | $87,000.00 | N/A | N/A | N/A |
Sales Tax | $21,344.59 | $21,344.59 | sales tax est by mfg | $7,114.86 | 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 |
Service entrance 3 phase/800 amp/208 volt | $14,400.00 | $13,700.00 | N/A | N/A | N/A |
Switchgear - industrial 800 amp | $38,200.00 | $36,300.00 | N/A | $14,711.78 | N/A |
Transformer 3 phase/480v - 300 KVA | $36,800.00 | $35,000.00 | N/A | $1,510.82 | N/A |
2" Rigid Conduit and Wiring (Cost per foot) | $5,200.00 | $5,000.00 | N/A | N/A | N/A |
Cabinet Fans | $195.00 | $195.00 | Fans for cabinets per B&H invoice | $195.00 | N/A |
Transmitter - Training | $3,300.00 | $3,300.00 | Transmitter training - offsite - 1 week in duration at mfg site. | N/A | N/A |
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 |
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 |
Patch Cables, hood, connectors | $286.27 | $286.27 | Patch cables, hoods, connector solder necessary to install new transmitter. (3) Unicorn sales invoices. | $286.27 | 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. | $0.00 | N/A |
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 |
Mini Converter SDI Distribution | $99.95 | $99.95 | Mini converter per B&H Invoice | $99.95 | 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 |
Engineering Services | $43,884.32 | $43,884.32 | Engineering and PM services for replacement of transmitter building. | $43,884.32 | 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 |
Actual Information Description | File Name |
---|---|
High VHF - Air Cooled Solid State Transmitter 1.1 . 4.4 kW | |
SALES TAX FRO EQ | |
High VHF - Air Cooled Solid State Transmitter 4.8 kW | |
Switchgear - industrial 800 amp | |
2" Rigid Conduit and Wiring (Cost per foot) | Information not provided. |
VHF inside RF system including switching | |
Freight for Interim Transmitter | |
SALES TAX FOR EQ | |
Elbow | |
25 Ton system | Information not provided. |
Sales Tax | |
High VHF - Air Cooled Solid State Transmitter 6.5 . 12.5 kW | |
Service entrance 3 phase/800 amp/208 volt | Information not provided. |
Switchgear - industrial 800 amp | |
Transformer 3 phase/480v - 300 KVA | |
2" Rigid Conduit and Wiring (Cost per foot) | Information not provided. |
Cabinet Fans | |
Transmitter - Training | Information not provided. |
Hot Exhaust Piping | |
Securirty - Site | Information not provided. |
Patch Cables, hood, connectors | |
Asbestos Monitoring | |
Remote Control System | |
Modifications to TX building | |
Mini Converter SDI Distribution | |
Site Survey - TX | |
Engineering Services | |
Disconnect existing Transmitter | Information not provided. |
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 | $2,220,456.32 | $2,677,437.23 | N/A | $1,995,654.33 | N/A |
Interim Antenna THV-7 | $348,113.25 | $319,581.50 | $316,061.54 | ||
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. |
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 |
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 |
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 |
Actual Information Description | File Name |
---|---|
Sweep test of existing antenna | |
High VHF - High Power Side Mount One Station elliptically or circularly polarized | |
Elbow complex, broadband, at antenna input, per 3 1/8. feedline (if needed) | |
Side mount brackets for high power antennas (if not included in antenna base cost) | Information not provided. |
Pattern scatter analysis for side mount high/med power antennas (if not included in antenna base cost) | Information not provided. |
Description | Predetermined Cost Estimate |
Estimated Cost | Estimated Cost Justification | Actual Cost | Actual Cost Justification |
---|---|---|---|---|---|
Sub-total | $235,352.00 | $100,768.67 | N/A | $100,768.67 | N/A |
Total for all systems | $2,220,456.32 | $2,677,437.23 | N/A | $1,995,654.33 | N/A |
Primary Transmission Line | $124,800.00 | $0.00 | $0.00 | ||
Rigid Transmission Line - copper, 3 1/8" | $124,800.00 | $0.00 | 9/28/20 Zeroed out. Added new cost under interim transmission line. | $0.00 | N/A |
Auxiliary Transmission Line | $110,552.00 | $100,768.67 | $100,768.67 | ||
Rigid Transmission Line - copper, 3 1/8" | $110,552.00 | $100,768.67 | The unused antenna and transmission line were removed from the tower to provide structural capacity for the new interim antenna. The old line was 6” and the new interim line was 3” which connected the new interim antenna to the new interim transmitter. | $100,768.67 | N/A |
Actual Information Description | File Name |
---|---|
Rigid Transmission Line - copper, 3 1/8" | |
Rigid Transmission Line - copper, 3 1/8" |
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 | $2,220,456.32 | $2,677,437.23 | N/A | $1,995,654.33 | N/A |
Primary Tower TOWER | $213,500.00 | $925,450.00 | $925,450.00 | ||
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 |
Tower Structrual | $3,000.00 | $3,000.00 | Tower structural for revisions required to move to new channel. | $3,000.00 | N/A |
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. |
Actual Information Description | File Name |
---|---|
Tower Modifications | |
Tower Structrual | |
Tall Tower (greater than 500') |
Description | Predetermined Cost Estimate |
Estimated Cost | Estimated Cost Justification | Actual Cost | Actual Cost Justification |
---|---|---|---|---|---|
Sub-total | $211,555.01 | $252,965.51 | N/A | $97,490.46 | N/A |
Total for all systems | $2,220,456.32 | $2,677,437.23 | N/A | $1,995,654.33 | N/A |
Outside Professional Services | $211,555.01 | $252,965.51 | $97,490.46 | ||
Project management of the transition | $61,462.00 | $98,962.50 | Repack project management | $46,987.50 | N/A |
Prepare and or review reimbursement form | $2,630.00 | $2,500.00 | N/A | N/A | N/A |
Address transition timing and coordination issues w/ other stations and wireless | $2,630.00 | $2,500.00 | N/A | N/A | 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. |
Prepare engineering section of FCC Form 2100 (main), Construction Permit Application | $3,155.00 | $3,000.00 | N/A | $1,735.00 | 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 request for Special Temporary Authorization | $4,100.00 | $6,000.00 | 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 |
Attorney Fees -Prepare and File FCC Form 2100 (main), License to Cover Application | $2,365.00 | $2,250.00 | N/A | N/A | N/A |
Attorney Fees - Prepare and File request for Special Temporary Authorization | $7,360.00 | $14,000.00 | N/A | N/A | N/A |
Comprehensive coverage verification via field study, if needed | $84,200.00 | $80,000.00 | N/A | $21,135.60 | 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 |
Survey | $2,390.00 | $2,390.00 | Actual costs for survey & mapping for replacement transmitter building. | $2,390.00 | N/A |
General Legal | $9,951.01 | $9,951.01 | General legal counseling for the repack project | $9,951.01 | Per actual costs invoiced. |
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 |
Actual Information Description | File Name |
---|---|
Project management of the transition | |
Prepare and or review reimbursement form | Information not provided. |
Address transition timing and coordination issues w/ other stations and wireless | Information not provided. |
Perform engineering study for new channel assignment and antenna development | |
Prepare engineering section of FCC Form 2100 (main), Construction Permit Application | |
Prepare engineering section of FCC Form 2100 (main), License to Cover Application | Information not provided. |
Prepare request for Special Temporary Authorization | Information not provided. |
Attorney Fees - Prepare and File FCC Form 2100 (main), Construction Permit Application | |
Attorney Fees -Prepare and File FCC Form 2100 (main), License to Cover Application | Information not provided. |
Attorney Fees - Prepare and File request for Special Temporary Authorization | Information not provided. |
Comprehensive coverage verification via field study, if needed | |
Quarterly reporting | Information not provided. |
Survey | |
General Legal | |
PM-reimbursable travel expenses |
Description | Predetermined Cost Estimate |
Estimated Cost | Estimated Cost Justification | Actual Cost | Actual Cost Justification |
---|---|---|---|---|---|
Sub-total | $135,461.33 | $133,416.33 | N/A | $59,440.13 | N/A |
Total for all systems | $2,220,456.32 | $2,677,437.23 | N/A | $1,995,654.33 | N/A |
Other Expenses | $135,461.33 | $133,416.33 | $59,440.13 | ||
Asbestos Floor Abatement | $22,270.00 | $22,270.00 | Per Sunstream PO 20612 | $20,878.80 | N/A |
MVPD Notification of Channel Change | $7,500.00 | $7,500.00 | Required FCC notification. | 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 |
FCC Filing Fees - Form 2100 minor change CP application | $1,110.00 | $1,070.00 | 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 - 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 |
Equipment Delivery and Handling Charges | $8,325.00 | $8,325.00 | Transport, forklift rental and handling fees from staging area to transmitter site per Casey's Garage invoices. | $8,325.00 | N/A |
Equipment Storage | $20,906.33 | $20,906.33 | 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. Also includes antenna storage on specialized flatbed trailer | $20,906.33 | 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 |
Ambulance Service | $2,400.00 | $2,400.00 | On site ambulance service for helicopter lift of antenna | $2,400.00 | N/A |
Fire Stand-by service | $1,500.00 | $1,500.00 | 10 hours of fire stand-by service at WBNG site on Ingraham Hill per Town of Binghamton Volunteer Fire Company invoice. | $1,500.00 | N/A |
Tower Lighting | $5,430.00 | $5,430.00 | Per PO 21087, Sales Order 1931639 - Dielectric | $5,430.00 | N/A |
Actual Information Description | File Name |
---|---|
Asbestos Floor Abatement | |
MVPD Notification of Channel Change | 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. |
FCC Filing Fees - Form 2100 minor change CP application | Information not provided. |
FCC Filing Fees - Form 2100 license to cover application | Information not provided. |
FCC Filing Fees - Special Temporary Authorization request | Information not provided. |
Disposal Costs (for equipment and other waste, net of any salvage value) | Information not provided. |
Equipment Delivery and Handling Charges | |
Equipment Storage | |
Develop and air announcement of upcoming channel change | Information not provided. |
Ambulance Service | |
Fire Stand-by service | |
Tower Lighting |
Predetermined Cost Estimate |
Estimated Cost | Actual Cost | |
---|---|---|---|
Total for all systems | $2,220,456.32 | $2,677,437.23 | $1,995,654.33 |
Question | Response |
---|---|
The facility has ceased operating on its pre-auction channel. | Yes |
Construction of final facilities or all necessary modifications are complete. | No |
All receipts for reimbursement have been submitted no further costs are expected to be incurred. Note this will lock the Form 399 from further editing and begin close-out procedures with the Fund Administrator. | No |
Section | Question | Response |
---|---|---|
Submission of Estimated Expenses Statements | WILLFUL FALSE STATEMENTS ON THIS FORM ARE PUNISHABLE BY FINE AND/OR IMPRISONMENT (U.S. CODE, TITLE 18, SECTION 1001), AND/OR REVOCATION OF ANY STATION LICENSE OR CONSTRUCTION PERMIT (U.S. CODE, TITLE 47, SECTION 312(a)(1), AND/OR FORFEITURE (U.S. CODE, TITLE 47, SECTION 503), AND ANY FALSE STATEMENTS COULD SUBJECT THIS ENTITY TO LIABILITY UNDER THE FALSE CLAIMS ACT. |
|
I declare, under penalty of perjury, that I am an authorized representative of the above-named applicant for the Authorization(s) specified above. | BRADY DREASLER CORPORATE DIRECTOR OF ENGINEERING 10/02/2020 |
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. | BRADY DREASLER CORPORATE DIRECTOR OF ENGINEERING 10/02/2020 |