Applicant | Address | Phone | Applicant Type | |
---|---|---|---|---|
WXOW-WQOW LICENSE, LLC Doing Business As: WXOW-WQOW LICENSE, LLC |
Brady Dreasler P.O. BOX 909 QUINCY, IL 62306 United States |
+1 (217) 223-5100 | bdreasler@quincyinc.com | Corporation |
Applicant | Address | Phone | |
---|---|---|---|
[Confidential] |
|
|
|
Applicant | Address | Phone | |
---|---|---|---|
Tony zumMallen President 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 | Transition from ch15 to ch25 will allow the use of the current antenna however the transmission line will require modifications. |
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 | Diamond | |
Year | 2001 | |
Type | Solid State | |
Solid State Cooling | Air Cooled | |
Solid State Power Capacity | 16 kW |
Section | Question | Response |
---|---|---|
New Transmitter | Use | Primary (Main) |
Change Type | Purchase New | |
Is this a request for upgraded equipment? | No | |
Manufacturer | ||
Model | ULXTE-40 | |
Transmitter Type | Solid State | |
Solid State Cooling | Liquid Cooled | |
Solid State Power capacity | 25.3 kW | |
Justification for New Transmitter | Necessary to facilitate the channel reassignment. Existing Transmitter is not tunable per manufacturer. |
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 | 300.0 feet | |
Other Electrical Service | Yes | |
Description | Run conduit and pull wires for new LED fixtures that needed to be replaced due to Repack | |
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 |
---|---|
Elect for HVAC |
Electrical work to install HVAC |
ARC remote control |
Install remote control system |
Site Survey - TX |
Site survey and report are required to be performed before the new transmitter and components installation plan can be finalized. |
Electrical system modifications to accommodate the new transmitter |
Electrician required to provide and install the equipment in preparation of the new transmitters electrical requirements. |
Plumbing installation for new transmitter |
plumber required to install the new transmitter cooling systems |
Demo interior wall |
Demolish interior wall to accommodate new 25 ton HVAC system required by new tx |
Freight |
Freight charges to ship equipment and parts |
Transmitter training |
Transmitter training - offsite - 1 week in duration at mfg site. |
Transmitter-Disconnect |
Disconnect transmitter and components from existing configuration and move within building to make way for new facilities. |
Sales Tax |
Sales Tax on equipment per state law |
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. |
Demo old HVAC tx ducts |
Repack, removed old HVAC transmitter ducts and replace with blocks |
Transmitter Site Preperation |
Site Preparation for Repack Interim and Main Transmitter installation Performing work that is not in the installation SOW on site to prepare for the GatesAir installation crew arrival to ensure there are no delays to the installation crews plans |
Section | Question | Response |
---|---|---|
Antenna Related Expenses | Do you have antenna related expenses? | Yes |
Section | Question | Response |
---|---|---|
Existing Antenna Description | Type of change | Retune Existing |
Antenna Use | Primary (Main) | |
Description of Use | N/A | |
Ownership | Owned | |
Owner | N/A | |
Site | N/A | |
Is the existing antenna shared with another station or stations? | No | |
Is the existing antenna directional? | Yes | |
Is antenna in operating condition? | Yes | |
Is antenna located on or in close proximity to an antenna farm? | No | |
Existing Antenna Manufacturer and Type | Class | Full Power |
Mounting | Top Mount | |
Antenna position in stack | Not in Stack | |
Polarization | Horizontal | |
Type | Broadband Panel | |
Number of Stations Supported | 1 | |
Number of Panels | 32 | |
Design power capacity in use | 50.0 % | |
Lower Limit | 470.00 MHz | |
Upper Limit | 698.00 MHz | |
Other Antenna Type | N/A | |
ERP: | 200.0 kW | |
Manufacturer | Dielectric | |
Model | TUP-SP4-8-1 | |
Year | 2000 |
Section | Question | Response |
---|---|---|
Sweep Test of Existing Antenna | Do you need a sweep test of existing antenna? | Yes |
Section | Question | Response |
---|---|---|
Combiner for Shared Antenna | Do you need a Combiner for a Shared Antenna? | |
Type | ||
Number of channels supported | N/A | |
Frequencies of channels supported | N/A | |
Frequency |
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? | Yes | |
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 | Horizontal | |
Type | Broadband Slot | |
Number of Stations Supported | 1 | |
Number of Panels/Bays | 8 | |
Lower Limit | 470.00 MHz | |
Upper Limit | 698.00 MHz | |
Design power capacity in use | 50.0 % | |
Other Antenna Type | N/A | |
ERP: | 100.0 kW | |
Manufacturer | ||
Model | TFU-8WB | |
Year | 2017 | |
Justification for New Antenna | 6-14-18-ZEROED all Interim facility EST pricing per call with Raphael Sznajder. The 399 tool will not DELETE the TX, ANT or LINE. Deleting returns an error message. WQOW will not be requiring an INTERIM due to an engineering work around. |
Section | Question | Response |
---|---|---|
Elbow Complex | Do you require the separate purchase of the Elbow Complex? | Yes |
Broadband or Single Channel? | B | |
Feed Line Size | 4 1/16 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 | 6 1/8 inches | |
Other Diameter | N/A | |
Segment Length | 19 1/2 inches | |
Other Segment Length | N/A | |
Number of parallel runs | 1 | |
Length | 993 feet per run |
Name | Description |
---|---|
Disconnect Interior RF |
Disconnect interior transmission line and filters from existing configuration and move within the building to make way for new facilities. |
Refurbish Transmission Line |
Refurbish instead of replace. Per Resonant Results, Ltd, Field Report. |
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 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 | 6 1/8 inches | |
Other Diameter | N/A | |
Segment Length | 19 1/2 inches | |
Other Segment Length | N/A | |
Number of parallel runs | 1 | |
Length | 993 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 | 6 1/8 inches | |
Other Diameter | N/A | |
Segment Length | 19 1/2 inches | |
Other Segment Length | N/A | |
Number of parallel runs | 1 | |
Length | 993 feet per run | |
Justification for New Transmission Line | See attached dated 3/16/20 for justification for new line. |
Section | Question | Response |
---|---|---|
New Transmission Line Costs | Use | Interim |
Description of Use | N/A | |
Change Type | Purchase New | |
Type | Rigid | |
Diameter | 4 1/16 inches | |
Segment Length | 19 ½ ' | |
Other Segment Length | ||
Number of parallel runs | 1 | |
Length | 975 feet per run | |
Justification for New Transmission Line | 6-14-18-ZEROED all Interim facility EST pricing per call with Raphael Sznajder. The 399 tool will not DELETE the TX, ANT or LINE. Deleting returns an error message. WQOW will not be requiring an INTERIM due to an engineering work around. |
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 | Leased | |
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? | No | |
Is tower compliant with Rev G? | Unknown | |
Existing Tower Structure Registration | Do you have a tower registration number? | No |
ASR Number | ||
Coordinates (NAD83) | Latitude (NAD83) | 44° 47' 59.0" N- |
Longitude (NAD83) | 091° 27' 57.0" W- | |
Overall Structure Height | 961.00 feet | |
Support Structure Height | 888.00 feet | |
Ground Elevation Above Mean Sea Level (AMSL) | 888.00 feet | |
Structure Type | TOWER - Free Standing or Guyed Structure | |
Tower Owner | Gray Television Group, Inc. | |
Date Constructed | 09/25/1956 |
Section | Question | Response |
---|---|---|
Tower Rigging Costs | Complex Tower | N/A |
Helicopter Services Required | Are helicopter services required? | No |
Name | Description |
---|---|
STRUCTURAL ENGINEERING |
TOWER ANALYSIS |
Section | Question | Response |
---|---|---|
Outside Project Management Services | Do you require outside project management services? | Yes |
Number of Hours | 614 | |
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 | No | |
Quantity | N/A | |
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 | No | |
Quantity | N/A | |
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 |
---|---|
Legal General Repack issues |
See uploaded- QMI Repack Invoice Memo for Shared Legal Expenses (Matter 104411 00054) for Form 399 |
Quarterly reporting |
Preparation and submittal of the FCC required quarterly report 387 by attorney. |
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. |
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 | No | |
Other Miscellaneous Expenses | Does this relocation require paying Disposal Costs (for equipment and other waste, net of any salvage value)? | Yes |
Does this relocation require Equipment Delivery or Handling Charges not otherwise included in individual item costs? | Yes | |
Does this relocation require Equipment Storage? | Yes | |
Does this relocation require the Development and Airing of an Announcement regarding an upcoming channel change? | Yes | |
Does this relocation require MVPD Notification of a Channel Change? | Yes |
Name | Description |
---|---|
Additional Insurance |
Additional insurance to cover equipment in storage |
FCC Fees |
FCC Fees |
Description | Predetermined Cost Estimate |
Estimated Cost | Estimated Cost Justification | Actual Cost | Actual Cost Justification |
---|---|---|---|---|---|
Sub-total | $1,996,636.08 | $1,203,891.67 | N/A | $1,039,009.36 | N/A |
Total for all systems | $3,996,405.75 | $2,407,103.45 | N/A | $1,675,934.09 | N/A |
Primary Transmitter ULXTE-40 | $1,996,636.08 | $1,203,891.67 | $1,039,009.36 | ||
Transmitter Site Preperation | $6,500.00 | $6,500.00 | Site Preparation for RepackMain Transmitter installation Performing work that is not in the installation SOW on site to prepare for the GatesAir installation crew arrival to ensure there are no delays to the installation crews installation pl | $6,500.00 | N/A |
Demo old HVAC tx ducts | $9,440.00 | $9,440.00 | Repack, removed old HVAC transmitter ducts and replace with blocks. Costs per actual invoice. | $9,440.00 | 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 |
Transmitter-Disconnect | $20,000.00 | $20,000.00 | Disconnect transmitter and components from existing configuration and move within building to make way for new facilities. | $18,500.00 | N/A |
Transmitter training | $3,300.00 | $3,300.00 | Transmitter training - offsite - 1 week in duration at mfg site. | N/A | N/A |
Demo interior wall | $9,950.00 | $9,950.00 | Per actual costs on PO 20512. Demo interior walls to make way for HVAC unit required by new transmitter | $9,950.00 | N/A |
Electrical system modifications to accommodate the new transmitter | $50,400.00 | $50,400.00 | Electrician required to provide and install the equipment in preparation of the new transmitters electrical requirements. per po20377 and vendor estimate. | $37,746.53 | N/A |
2" Rigid Conduit and Wiring (Cost per foot) | $7,800.00 | $7,500.00 | N/A | N/A | N/A |
UHF - Liquid Cooled Solid State Transmitter 21 - 31 kW | $947,000.00 | $294,442.90 | Changed power on transmitter, which created this new line. This is the amount remaining on the PO per actual invoices. | $281,534.14 | N/A |
Service entrance 3 phase/800 amp/208 volt | $14,400.00 | $13,700.00 | N/A | $8,546.24 | N/A |
Switchgear - industrial 800 amp | $38,200.00 | $51,178.41 | Actual costs per invoices | $51,178.41 | N/A |
Transformer 3 phase/480v - 300 KVA | $36,800.00 | $35,000.00 | N/A | $0.00 | N/A |
Other Electrical Service: Run conduit and pull wires for new LED fixtures that needed to be replaced due to Repack | $2,955.90 | $2,955.90 | Conduit and pull wires for new LED fixtures due to Repack issues. | $2,955.90 | N/A |
25 Ton system | $91,500.00 | $87,000.00 | N/A | $34,780.00 | N/A |
Sales Tax | $3,549.71 | $3,549.71 | N/A | $3,549.71 | N/A |
Elect for HVAC | $4,820.00 | $4,820.00 | Electrical work to install HVAC - costs per actual invoices. | $4,820.00 | N/A |
Freight | $9,359.05 | $9,359.05 | N/A | $9,359.05 | N/A |
Plumbing installation for new transmitter | $14,600.00 | $14,600.00 | plumber required to install the new transmitter cooling systems per vendor estimate. | $14,515.10 | N/A |
Site Survey - TX | $20,000.00 | $20,000.00 | Site survey and report are required to be performed before the new transmitter and components installation plan can be finalized. | $7,500.00 | N/A |
ARC remote control | $4,561.42 | $4,561.42 | Costs to install ARC system per actual invoices. 2/3/21 - estimated costs adjusted to reflect allowed components. | $0.00 | Actual costs |
UHF - Liquid Cooled Solid State Transmitter 14.2 - 20 kW | $684,000.00 | $538,134.28 | ***System Notice: Estimate adjusted and locked because line has been superseded.***Actual costs per vendor invoices. | $538,134.28 | Actual costs per invoices from GatesAir. |
Actual Information Description | File Name |
---|---|
Transmitter Site Preperation | |
Demo old HVAC tx ducts | |
Securirty - Site | Information not provided. |
Transmitter-Disconnect | |
Transmitter training | Information not provided. |
Demo interior wall | |
Electrical system modifications to accommodate the new transmitter | |
2" Rigid Conduit and Wiring (Cost per foot) | Information not provided. |
UHF - Liquid Cooled Solid State Transmitter 21 - 31 kW | |
Service entrance 3 phase/800 amp/208 volt | |
Switchgear - industrial 800 amp | |
Transformer 3 phase/480v - 300 KVA | Information not provided. |
Other Electrical Service: Run conduit and pull wires for new LED fixtures that needed to be replaced due to Repack | |
25 Ton system | |
Sales Tax | |
Elect for HVAC | |
Freight | |
Plumbing installation for new transmitter | |
Site Survey - TX | |
ARC remote control | |
UHF - Liquid Cooled Solid State Transmitter 14.2 - 20 kW |
Description | Predetermined Cost Estimate |
Estimated Cost | Estimated Cost Justification | Actual Cost | Actual Cost Justification |
---|---|---|---|---|---|
Sub-total | $142,220.00 | $15,167.50 | N/A | $13,267.50 | N/A |
Total for all systems | $3,996,405.75 | $2,407,103.45 | N/A | $1,675,934.09 | N/A |
Interim Antenna TFU-8WB | $135,490.00 | $8,767.50 | $8,767.50 | ||
UHF - Lower Power Side Mount, One station antenna - medium power (50-200 kW), horizontally polarized | $89,400.00 | $0.00 | N/A | N/A | N/A |
Sweep test of existing antenna | $6,730.00 | $1,050.00 | Test antenna. Costs per actual invoice from Resonant. | $1,050.00 | N/A |
Elbow complex, broadband, at antenna input, per 4 1/16. feedline (if needed) | $10,950.00 | $7,717.50 | N/A | $7,717.50 | Per Actual costs: Invoice 242022, PO 20314 |
Side mount brackets for high power antennas (if not included in antenna base cost) | $23,150.00 | $0.00 | N/A | 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 | N/A | N/A | N/A |
Primary Antenna TUP-SP4-8-1 | $6,730.00 | $6,400.00 | $4,500.00 | ||
Sweep test of existing antenna | $6,730.00 | $6,400.00 | N/A | $4,500.00 | N/A |
Actual Information Description | File Name |
---|---|
UHF - Lower Power Side Mount, One station antenna - medium power (50-200 kW), horizontally polarized | Information not provided. |
Sweep test of existing antenna | |
Elbow complex, broadband, at antenna input, per 4 1/16. 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. |
Sweep test of existing antenna |
Description | Predetermined Cost Estimate |
Estimated Cost | Estimated Cost Justification | Actual Cost | Actual Cost Justification |
---|---|---|---|---|---|
Sub-total | $351,536.00 | $397,725.00 | N/A | $29,218.99 | N/A |
Total for all systems | $3,996,405.75 | $2,407,103.45 | N/A | $1,675,934.09 | N/A |
Interim Transmission Line | $138,450.00 | $0.00 | $0.00 | ||
Rigid Transmission Line - copper, 4 1/16" | $138,450.00 | $0.00 | N/A | $0.00 | N/A |
Primary Transmission Line | $200,586.00 | $385,225.00 | $16,718.99 | ||
Rigid Transmission Line - copper, 6 1/8" | $200,586.00 | $385,225.00 | Per actual invoices from PCI. See cover sheet for more explanations. | $16,718.99 | N/A |
Primary Transmission Line | $12,500.00 | $12,500.00 | $12,500.00 | ||
Disconnect Interior RF | $12,500.00 | $12,500.00 | ***System Notice: Estimate adjusted and locked because line has been superseded.***Disconnect interior RF transmission line and filters from existing configuration and move within the building to make way for new facilities. | $12,500.00 | N/A |
Actual Information Description | File Name |
---|---|
Rigid Transmission Line - copper, 4 1/16" | Information not provided. |
Rigid Transmission Line - copper, 6 1/8" | |
Disconnect Interior RF |
Description | Predetermined Cost Estimate |
Estimated Cost | Estimated Cost Justification | Actual Cost | Actual Cost Justification |
---|---|---|---|---|---|
Sub-total | $222,500.00 | $418,134.61 | N/A | $411,884.61 | N/A |
Total for all systems | $3,996,405.75 | $2,407,103.45 | N/A | $1,675,934.09 | N/A |
Primary Tower TOWER | $222,500.00 | $418,134.61 | $411,884.61 | ||
Tall Tower (greater than 500') | $210,500.00 | $406,134.61 | Actual costs per vendor invoices. | $406,134.61 | N/A |
STRUCTURAL ENGINEERING | $12,000.00 | $12,000.00 | Structural engineering to determine if tower will hold interim antenna and new config at current requirements | $5,750.00 | N/A |
Actual Information Description | File Name |
---|---|
Tall Tower (greater than 500') | |
STRUCTURAL ENGINEERING |
Description | Predetermined Cost Estimate |
Estimated Cost | Estimated Cost Justification | Actual Cost | Actual Cost Justification |
---|---|---|---|---|---|
Sub-total | $238,810.00 | $311,481.00 | N/A | $172,636.75 | N/A |
Total for all systems | $3,996,405.75 | $2,407,103.45 | N/A | $1,675,934.09 | N/A |
Outside Professional Services | $238,810.00 | $311,481.00 | $172,636.75 | ||
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 | $2,565.00 | Actual total of two invoices from Lohnes & Culver regarding coordination issues. | $840.00 | N/A |
Perform engineering study for new channel assignment and antenna development | $7,360.00 | $7,000.00 | N/A | $4,425.00 | N/A |
Prepare engineering section of FCC Form 2100 (main), Construction Permit Application | $3,155.00 | $3,000.00 | N/A | $1,970.00 | N/A |
Prepare engineering section of FCC Form 2100 (main), License to Cover Application | $1,580.00 | $1,500.00 | N/A | $525.00 | N/A |
Attorney Fees - Prepare and File FCC Form 2100 (main), Construction Permit Application | $5,260.00 | $5,000.00 | N/A | $4,506.00 | 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 - Negotiation of lease and other matters for shared locations | $4,210.00 | $4,000.00 | N/A | N/A | N/A |
Comprehensive coverage verification via field study, if needed | $84,200.00 | $80,000.00 | N/A | N/A | N/A |
Legal General Repack issues | $10,000.00 | $10,000.00 | see exhibit memo - QMI Repack Invoice Memo for Shared Legal Expenses (Matter 104411 00054) for Form 399 | $7,828.57 | 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 |
Vendor Travel Expenses | $13,408.00 | $13,408.00 | Reimbursable Vendor Travel expenses for working in the field on behalf of the station for the Repack project - see quote for estimated expenses. QC-17003 | $10,327.18 | N/A |
Project management of the transition | $97,012.00 | $175,258.00 | Project management costs per QCommunications invoices/quote | $142,215.00 | Actual costs |
Actual Information Description | File Name |
---|---|
Prepare and or review reimbursement form | Information not provided. |
Address transition timing and coordination issues w/ other stations and wireless | |
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 | |
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 - Negotiation of lease and other matters for shared locations | Information not provided. |
Comprehensive coverage verification via field study, if needed | Information not provided. |
Legal General Repack issues | |
Quarterly reporting | Information not provided. |
Vendor Travel Expenses | |
Project management of the transition |
Description | Predetermined Cost Estimate |
Estimated Cost | Estimated Cost Justification | Actual Cost | Actual Cost Justification |
---|---|---|---|---|---|
Sub-total | $61,303.67 | $60,703.67 | N/A | $9,916.88 | N/A |
Total for all systems | $3,996,405.75 | $2,407,103.45 | N/A | $1,675,934.09 | N/A |
Other Expenses | $61,303.67 | $60,703.67 | $9,916.88 | ||
FCC Fees | $190.00 | $190.00 | Actual costs | $190.00 | N/A |
Additional Insurance | $118.67 | $118.67 | Additional Insurance costs to cover equipment in storage - Winters Ins | $118.67 | N/A |
MVPD Notification of Channel Change | $5,000.00 | $5,000.00 | 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. | $1,800.00 | 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. | $2,900.00 | 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. | $1,958.21 | 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 |
DTV Medical Facility Notification | $11,550.00 | $11,000.00 | N/A | $2,950.00 | N/A |
Actual Information Description | File Name |
---|---|
FCC Fees | |
Additional Insurance | |
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 | |
Disposal Costs (for equipment and other waste, net of any salvage value) | |
FCC Filing Fees - Form 2100 minor change CP application | Information not provided. |
FCC Filing Fees - Form 2100 license to cover application | Information not provided. |
DTV Medical Facility Notification |
Predetermined Cost Estimate |
Estimated Cost | Actual Cost | |
---|---|---|---|
Total for all systems | $3,996,405.75 | $2,407,103.45 | $1,675,934.09 |
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 05/24/2021 |