Applicant | Address | Phone | Applicant Type | |
---|---|---|---|---|
WAOW-WYOW License, LLC Doing Business As: WAOW-WYOW License, LLC |
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 |
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 | Transition from ch12 to ch13 and will require a new antenna as show by system analysis. A new transmitter and systems will also be required along with interim systems for use in 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 | 1990 | |
Type | Solid State | |
Solid State Cooling | Air Cooled | |
Solid State Power Capacity | 4 kW |
Section | Question | Response |
---|---|---|
New Transmitter | Use | Primary (Main) |
Change Type | Purchase New | |
Is this a request for upgraded equipment? | No | |
Manufacturer | ||
Model | VAXTE-2R44 | |
Transmitter Type | Solid State | |
Solid State Cooling | Air Cooled | |
Solid State Power capacity | 1.6 kW | |
Justification for New Transmitter | Existing transmitter is not tunable per transmitter manufacturer, GatesAir. |
Section | Question | Response |
---|---|---|
Electrical Service | Service Entrance (3 phases 800A 208V) | No |
Switchgear (industrial 800 amp) | No | |
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 | 5 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 |
---|---|
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. |
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. |
Sales Tax |
Sales tax collected by vendors as part of the repack |
Transmitter- Training |
Transmitter training - offsite - 1 week in duration at mfg site. |
Freight |
Freight for transmitter |
Remote Control System |
Install ARC system |
Section | Question | Response |
---|---|---|
New Transmitter | Use | Interim |
Description of Use | N/A | |
Change Type | Purchase | |
Manufacturer | ||
Model | VAXTE-1-R-44 | |
Transmitter Type | Solid State | |
Solid State Cooling | Air Cooled | |
Solid State Power capacity | 1.1 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. |
Section | Question | Response |
---|---|---|
Electrical Service | Service Entrance (3 phases 800A 208V) | No |
Switchgear (industrial 800 amp) | No | |
Transformer (480V) | No | |
Power | N/A | |
Rigid Conduit and Wiring | 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 |
---|---|
Other -- Building Addition Size: 220.0 |
Line created to record negative amount. $6074.33 was reimbursed on TE10004487-1. The enclosure was no longer needed and CO was created (PO 20660) |
Section | Question | Response |
---|---|---|
Antenna Related Expenses | Do you have antenna related expenses? | Yes |
Section | Question | Response |
---|---|---|
Existing Antenna Description | Type of change | Purchase New |
Antenna Use | Primary (Main) | |
Description of Use | N/A | |
Ownership | Owned | |
Owner | N/A | |
Site | N/A | |
Is the existing antenna shared with another station or stations? | No | |
Is the existing antenna directional? | No | |
Is antenna in operating condition? | Yes | |
Is antenna located on or in close proximity to an antenna farm? | No | |
Existing Antenna Manufacturer and Type | Class | Full Power |
Mounting | Side Mount | |
Antenna position in stack | Not in Stack | |
Polarization | Horizontal | |
Type | Other | |
Number of Stations Supported | N/A | |
Number of Panels | N/A | |
Design power capacity in use | N/A | |
Lower Limit | N/A | |
Upper Limit | N/A | |
Other Antenna Type | Panel | |
ERP: | 4.0 kW | |
Manufacturer | ||
Model | DRV-3-4-HO | |
Year | 2011 |
Section | Question | Response |
---|---|---|
New Antenna Description | Use | Primary (Main) |
Description of Use | N/A | |
Change Type | Purchase New | |
Is this a request for upgraded equipment? | No | |
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 Types | Class | Full Power |
Mounting | Side Mount | |
Antenna position in stack | Not in Stack | |
Polarization | Horizontal | |
Type | Broadband Panel | |
Number of Stations Supported | 1 | |
Number of Panels/Bays | 12 | |
Lower Limit | 470.00 MHz | |
Upper Limit | 698.00 MHz | |
Design power capacity in use | 80.0 % | |
Other Antenna Type | N/A | |
ERP: | 3.2 kW | |
Manufacturer | ||
Model | DRV-3-4-HO | |
Year | 2017 | |
Justification for New Antenna | Channel reassignment requires new antenna. |
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 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 |
Section | Question | Response |
---|---|---|
Transmission Line Related Expenses | Do you have transmission line related expenses? | Yes |
Section | Question | Response |
---|---|---|
Existing Transmission Line Description | Type of change | Purchase New |
Use | Primary (Main) | |
Description of Use | N/A | |
Ownership | Owned | |
Owner | N/A | |
Site | N/A | |
Is the existing transmission line shared with another station or stations? | No | |
Is Transmission Line in operating condition? | Yes | |
Existing Transmission Line Manufacturer and Type | Manufacturer | |
Type | Flexible Foam | |
Diameter | 1 5/8 inches | |
Other Diameter | N/A | |
Segment Length | N/A | |
Other Segment Length | N/A | |
Number of parallel runs | 1 | |
Length | 260 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 | Flexible Foam | |
Diameter | 1 5/8 inches | |
Other Diameter | N/A | |
Segment Length | N/A | |
Other Segment Length | N/A | |
Number of parallel runs | 1 | |
Length | 275 feet per run | |
Justification for New Transmission Line | Required for new channel assignment operations. |
Name | Description |
---|---|
Coax Switch |
provide antenna switching from main to interim transmitter during cut-over. |
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. |
Installation of new transmission line |
Delivery, removal of old line and installation of new transmission line |
Section | Question | Response |
---|---|---|
Tower Equipment or Rigging Costs Changes | Do you have tower equipment or rigging costs changes? | Yes |
Section | Question | Response |
---|---|---|
Existing Tower Description | Type of change | Modify Existing |
Tower Use | Primary (Main) | |
Description of Use | N/A | |
Ownership | Leased | |
Is this tower consider Complex? | No | |
Is this tower currently shared with any other stations? | Yes | |
One or more FM, AM or TV radio broadcaster(s) | No | |
Others Types of Users | Yes | |
Is tower documented for structural analysis? | Yes | |
Is tower compliant with Rev G? | Unknown | |
Existing Tower Structure Registration | Do you have a tower registration number? | Yes |
ASR Number | 1051793 | |
Coordinates (NAD83) | Latitude (NAD83) | 45° 34' 23.4" N- |
Longitude (NAD83) | 088° 52' 58.7" W- | |
Overall Structure Height | 299.87 feet | |
Support Structure Height | 279.85 feet | |
Ground Elevation Above Mean Sea Level (AMSL) | 1823.14 feet | |
Structure Type | LTOWER - Lattice Tower | |
Tower Owner | Global Tower, LLC. through American Towers, LLC | |
Date Constructed | 06/08/1998 |
Users |
---|
Cellular |
Section | Question | Response |
---|---|---|
Engineering Study | Please what type of engineering study is required, if any: | Study needed for documented tower |
Tower Reinforcements | Please select whether tower reinforcements are needed: | Minor Reinforcements needed |
Section | Question | Response |
---|---|---|
Tower Rigging Costs | Complex Tower | N/A |
Helicopter Services Required | Are helicopter services required? | No |
Section | Question | Response |
---|---|---|
Outside Project Management Services | Do you require outside project management services? | Yes |
Number of Hours | 394 | |
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 | Yes | |
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 |
---|---|
General Legal |
Legal fees for the the day to day legal issues and inquires of the repack project that are not billable under the standard 399 line items for legal questions. This would cover meetings with the station to review PN's, FCC meeting of rules, etc. |
Quarterly reporting |
Preparation and submittal of the FCC required quarterly report 387 by PM and attorney. |
Site Project Management |
Project Management - ATC site 375184 |
Vendor Travel Expenses |
Reimbursable Vendor Travel expenses for working in the field on behalf of the station for the Repack project - see quote for estimated expenses. |
Antenna Test |
Test antenna system for frequency and time domain response, specifically on channels 12 and 13 due to Repack activities |
Section | Question | Response |
---|---|---|
AM Pattern Disturbance | Is an Impact Study needed? | No |
Is Remediation needed? | No | |
Facility Expenses | Name | N/A |
Other Distributed Transmission System Expenses Not listed | N/A | |
Name | N/A | |
Is Notification of a Medical Facility required as a result of DTV broadcasting? | Yes | |
Permit and Filing Costs | Local Zoning | No |
Non-zoning permits | No | |
BLM or NFS Coordination | No | |
FCC Construction Permit Minor Change | 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 |
---|---|
Additional Insurance |
Additional insurance expense to cover equipment in storage |
Description | Predetermined Cost Estimate |
Estimated Cost | Estimated Cost Justification | Actual Cost | Actual Cost Justification |
---|---|---|---|---|---|
Sub-total | $526,039.26 | $512,051.26 | N/A | $136,516.12 | N/A |
Total for all systems | $1,369,790.62 | $1,338,517.13 | N/A | $411,979.01 | N/A |
Interim Transmitter VAXTE-1-R-44 | $242,674.33 | $231,074.33 | $0.00 | ||
Other -- Building Addition Size: 220.0 | $6,074.33 | $6,074.33 | ***System Notice: Estimate adjusted and locked because line has been superseded.***Existing TX room is 10x10 building. Since this site is a leased site for WMOW to facilitate the interim requires a temporary solution. The solution that Gates Air offers is a transmitter trailer to hold the interim TX. | $6,074.33 | N/A |
High VHF - Air Cooled Solid State Transmitter 1.1 . 4.4 kW | $152,500.00 | $145,000.00 | N/A | $0.00 | N/A |
2" Rigid Conduit and Wiring (Cost per foot) | $5,200.00 | $5,000.00 | N/A | $0.00 | N/A |
VHF inside RF system including switching | $78,900.00 | $75,000.00 | N/A | $0.00 | N/A |
Other -- Building Addition Size: 220.0 | $0.00 | $0.00 | Line added to accommodate a negative amount for the superseded "Other--Building Addition Size: 220.0". $6074.33 was reimbursed on INV TE10004487-1. Then the station no longer needed the enclosure, and PO/CO 20660 was created to back it out. | ($6,074.33) | N/A |
Primary Transmitter VAXTE-2R44 | $283,364.93 | $280,976.93 | $136,516.12 | ||
Remote Control System | $9,971.67 | $9,971.67 | Remote control system per actual system | $0.00 | N/A |
Freight | $2,843.26 | $2,843.26 | Actual freight Per GatesAir INV US0339913 | $2,843.25 | N/A |
Transmitter- Training | $3,300.00 | $3,300.00 | Transmitter training - offsite - 1 week in duration at mfg site. | N/A | N/A |
Sales Tax | $0.00 | $0.00 | 9/2/20 - Sales Tax Exempt. est sales tax per Gates INV TE10004487-1 | $0.00 | 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. | $8,000.00 | N/A |
Site Survey - TX | $15,000.00 | $15,000.00 | Site survey and report are required to be performed before the new transmitter and components installation plan can be finalized. | $5,000.00 | 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 |
5 Ton system | $20,250.00 | $27,362.00 | Per actual costs from Bassett Mechanical for (2) 2-ton HVAC units - INV 607991P - PO 21141 | $27,362.00 | 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 | $12,039.56 | N/A |
High VHF - Air Cooled Solid State Transmitter 1.1 . 4.4 kW | $152,500.00 | $145,000.00 | N/A | $81,271.31 | N/A |
Actual Information Description | File Name |
---|---|
Other -- Building Addition Size: 220.0 | |
High VHF - Air Cooled Solid State Transmitter 1.1 . 4.4 kW | Information not provided. |
2" Rigid Conduit and Wiring (Cost per foot) | Information not provided. |
VHF inside RF system including switching | Information not provided. |
Other -- Building Addition Size: 220.0 | |
Remote Control System | |
Freight | |
Transmitter- Training | Information not provided. |
Sales Tax | |
Disconnect existing Transmitter | |
Site Survey - TX | |
Securirty - Site | Information not provided. |
5 Ton system | |
2" Rigid Conduit and Wiring (Cost per foot) | Information not provided. |
Transformer 3 phase/480v - 300 KVA | |
High VHF - Air Cooled Solid State Transmitter 1.1 . 4.4 kW |
Description | Predetermined Cost Estimate |
Estimated Cost | Estimated Cost Justification | Actual Cost | Actual Cost Justification |
---|---|---|---|---|---|
Sub-total | $224,480.00 | $222,280.00 | N/A | $28,192.70 | N/A |
Total for all systems | $1,369,790.62 | $1,338,517.13 | N/A | $411,979.01 | N/A |
Primary Antenna DRV-3-4-HO | $224,480.00 | $222,280.00 | $28,192.70 | ||
Side mount brackets for high power antennas (if not included in antenna base cost) | $23,150.00 | $22,000.00 | N/A | N/A | N/A |
Sweep test of existing antenna | $6,730.00 | $6,400.00 | N/A | N/A | N/A |
High VHF - High Power Side Mount Broadband Panel antenna --One Station horizontally polarized | $180,000.00 | $180,000.00 | Entered Catalog of Costs dollar amount. The form stated $0.00 in the Predetermined block for the replacement of the Primary antenna. Not sure why. We tried many options to alleviate the situation and only adding the Catalog cost to the EST column worked. | $28,192.70 | N/A |
Pattern scatter analysis for side mount high/med power antennas (if not included in antenna base cost) | $5,260.00 | $5,000.00 | N/A | N/A | N/A |
Elbow complex, broadband, at antenna input, per 3 1/8. feedline (if needed) | $9,340.00 | $8,880.00 | N/A | N/A | N/A |
Actual Information Description | File Name |
---|---|
Side mount brackets for high power antennas (if not included in antenna base cost) | Information not provided. |
Sweep test of existing antenna | Information not provided. |
High VHF - High Power Side Mount Broadband Panel antenna --One Station horizontally polarized | |
Pattern scatter analysis for side mount high/med 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) | Information not provided. |
Description | Predetermined Cost Estimate |
Estimated Cost | Estimated Cost Justification | Actual Cost | Actual Cost Justification |
---|---|---|---|---|---|
Sub-total | $61,400.00 | $65,281.51 | N/A | $49,781.51 | N/A |
Total for all systems | $1,369,790.62 | $1,338,517.13 | N/A | $411,979.01 | N/A |
Primary Transmission Line | $61,400.00 | $65,281.51 | $49,781.51 | ||
Installation of new transmission line | $39,300.00 | $39,300.00 | Delivery, removal of old line and installation of new line per Precision Communications INV 0085, PO 21157 | $39,300.00 | 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 |
Flexible Foam Transmission Line - dielectric, 1 5/8" | $6,600.00 | $10,481.51 | Per Dielectric invoices 837003 and 843026. Total includes freight. 260 feet 1 5/8" flexible transmission line | $10,481.51 | N/A |
Coax Switch | $3,000.00 | $3,000.00 | switch from main to interim transmitter. | N/A | N/A |
Actual Information Description | File Name |
---|---|
Installation of new transmission line | |
Disconnect existing Interior RF components | Information not provided. |
Flexible Foam Transmission Line - dielectric, 1 5/8" | |
Coax Switch | Information not provided. |
Description | Predetermined Cost Estimate |
Estimated Cost | Estimated Cost Justification | Actual Cost | Actual Cost Justification |
---|---|---|---|---|---|
Sub-total | $254,800.00 | $248,150.00 | N/A | $86,150.00 | N/A |
Total for all systems | $1,369,790.62 | $1,338,517.13 | N/A | $411,979.01 | N/A |
Primary Tower LTOWER | $254,800.00 | $248,150.00 | $86,150.00 | ||
Minor tower reinforcement/modifications | $158,000.00 | $150,000.00 | N/A | N/A | N/A |
Structural engineering tower load study for well documented tower | $12,600.00 | $12,000.00 | N/A | N/A | N/A |
Short Tower (less than 500') | $84,200.00 | $86,150.00 | Per actual invoices from Tower vendor: PCI | $86,150.00 | N/A |
Actual Information Description | File Name |
---|---|
Minor tower reinforcement/modifications | Information not provided. |
Structural engineering tower load study for well documented tower | Information not provided. |
Short Tower (less than 500') |
Description | Predetermined Cost Estimate |
Estimated Cost | Estimated Cost Justification | Actual Cost | Actual Cost Justification |
---|---|---|---|---|---|
Sub-total | $241,144.02 | $229,432.02 | N/A | $80,520.01 | N/A |
Total for all systems | $1,369,790.62 | $1,338,517.13 | N/A | $411,979.01 | N/A |
Outside Professional Services | $241,144.02 | $229,432.02 | $80,520.01 | ||
Antenna Test | $1,050.00 | $1,050.00 | Resonant Results INV RR3172; PO 19748. Actual costs to test antenna system for frequency and time domain response. | $1,050.00 | N/A |
Vendor Travel Expenses | $9,612.00 | $9,612.00 | Reimbursable Vendor Travel expenses for working in the field on behalf of the station for the Repack project - see quote for estimated expenses. QC-17005 | $4,885.49 | N/A |
Site Project Management | $9,480.00 | $9,480.00 | Tower Site Project Management per ATC estimate/invoice # 379428 | $9,480.00 | N/A |
Quarterly reporting | $5,000.00 | $5,000.00 | Preparation and submittal of the FCC required quarterly report 387 by PM and attorney. | N/A | N/A |
General Legal | $17,440.02 | $17,440.02 | General legal consulting for the station to repack | $17,440.02 | Sub Total and estimated cost are the same |
Comprehensive coverage verification via field study, if needed | $84,200.00 | $80,000.00 | N/A | N/A | N/A |
Attorney Fees - Prepare and File request for Special Temporary Authorization | $14,720.00 | $14,000.00 | N/A | N/A | N/A |
Attorney Fees - Negotiation of lease and other matters for shared locations | $4,210.00 | $4,000.00 | 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 | $3,459.50 | N/A |
Prepare request for Special Temporary Authorization | $8,200.00 | $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 | $1,650.00 | N/A |
Perform engineering study for new channel assignment and antenna development | $7,360.00 | $7,000.00 | N/A | $2,100.00 | 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 |
Prepare and or review reimbursement form | $2,630.00 | $2,500.00 | N/A | N/A | N/A |
Project management of the transition | $62,252.00 | $59,100.00 | N/A | $40,455.00 | N/A |
Actual Information Description | File Name |
---|---|
Antenna Test | |
Vendor Travel Expenses | |
Site Project Management | |
Quarterly reporting | Information not provided. |
General Legal | |
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 - Negotiation of lease and other matters for shared locations | 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 | $61,927.34 | $61,322.34 | N/A | $30,818.67 | N/A |
Total for all systems | $1,369,790.62 | $1,338,517.13 | N/A | $411,979.01 | N/A |
Other Expenses | $61,927.34 | $61,322.34 | $30,818.67 | ||
Additional Insurance | $118.67 | $118.67 | Additional insurance to cover equipment in storage - Winters | $118.67 | N/A |
DTV Medical Facility Notification | $11,550.00 | $11,000.00 | N/A | $4,410.00 | 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 | $8,000.00 | $8,000.00 | Transport, forklift rental and handling fees from staging area to transmitter site. | $7,200.00 | 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. | $8,590.00 | N/A |
MVPD Notification of Channel Change | $5,000.00 | $5,000.00 | Required FCC notification. | 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 |
Equipment Storage | $10,618.67 | $10,618.67 | 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. | $10,500.00 | N/A |
Actual Information Description | File Name |
---|---|
Additional Insurance | |
DTV Medical Facility Notification | |
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 | |
Develop and air announcement of upcoming channel change | |
MVPD Notification of Channel Change | Information not provided. |
FCC Filing Fees - Form 2100 minor change CP application | Information not provided. |
Equipment Storage |
Predetermined Cost Estimate |
Estimated Cost | Actual Cost | |
---|---|---|---|
Total for all systems | $1,369,790.62 | $1,338,517.13 | $411,979.01 |
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 11/03/2020 |
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 11/03/2020 |