Applicant | Address | Phone | Applicant Type | |
---|---|---|---|---|
WSJV LICENSE, LLC Doing Business As: WSJV LICENSE, LLC |
P.O. BOX 909 QUINCY, IL 62306 United States |
+1 (217) 223-5100 | bdreasler@quincymedia.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 | The station will transition from ch28 to ch30 and will require a new transmitter and antenna along with an interim system to allow continuous operations 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 | Diamond | |
Year | 2001 | |
Type | Solid State | |
Solid State Cooling | Air Cooled | |
Solid State Power Capacity | 14.0 kW |
Section | Question | Response |
---|---|---|
New Transmitter | Use | Primary (Main) |
Change Type | Purchase New | |
Is this a request for upgraded equipment? | No | |
Manufacturer | ||
Model | ULXTE-24 | |
Transmitter Type | Solid State | |
Solid State Cooling | Liquid Cooled | |
Solid State Power capacity | 16.1 kW | |
Justification for New Transmitter | Transmitter manufacturer says existing transmitter is not tunable. One power-level step increase is requested. Due to current demonstrated headroom. |
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 | 700.0 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 |
---|---|
Disconnect existing Transmitter |
Disconnect transmitter and components from existing configuration and move within building to make way for new facilities. |
Security - Site |
This site requires security once the new transmission line and equipment arrive on site to be installed. Estimated length of 4-6 weeks. |
FREIGHT |
FREIGHT FROM THE MFG TO STAGING AREA PER Q-75224 |
Site Survey - TX |
Site survey and report are required to be performed before the new transmitter and components installation plan can be finalized. |
SALES TAX |
SALES TAX |
Transmitter - Training |
Transmitter training - offsite - 1 week in duration at mfg site. |
Section | Question | Response |
---|---|---|
New Transmitter | Use | Interim |
Description of Use | N/A | |
Change Type | Purchase | |
Manufacturer | ||
Model | ULXTE-24 | |
Transmitter Type | Solid State | |
Solid State Cooling | Liquid Cooled | |
Solid State Power capacity | 16.1 kW | |
Justification for New Transmitter | Required to maintain station broadcast operations during the channel reassignment project. Amended to adjust Interim system to more closely fit the main existing contour per Lohnes engineering. |
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 | 400.0 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 |
Sales Tax for equipment and services |
FREIGHT |
FREIGHT FROM MFG TO STAGING AREA PER Q-75223 |
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? | 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 | Slotted Coaxial | |
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 | N/A | |
ERP: | 311.0 kW | |
Manufacturer | ||
Model | TWS-30T | |
Year | 2001 |
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? | Yes | |
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 Types | Class | Full Power |
Mounting | Top Mount | |
Antenna position in stack | Not in Stack | |
Polarization | Elliptical | |
Type | Broadband Slot | |
Number of Stations Supported | 1 | |
Number of Panels/Bays | 9 | |
Lower Limit | 470.00 MHz | |
Upper Limit | 698.00 MHz | |
Design power capacity in use | 50.0 % | |
Other Antenna Type | N/A | |
ERP: | 324.0 kW | |
Manufacturer | ||
Model | TFU-27ETT/VP-R 3T170 | |
Year | 2017 | |
Justification for New Antenna | Required to facilitate the new channel change. Added VP used horizontal cost as EST. |
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 | 6 1/8 inches inches | |
Side Mount Brackets | Do you require the separate purchase of side mount brackets for a high power antenna? | No |
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 |
---|---|---|
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 | 16 | |
Lower Limit | 470.00 MHz | |
Upper Limit | 698.00 MHz | |
Design power capacity in use | 50.0 % | |
Other Antenna Type | N/A | |
ERP: | 160.0 kW | |
Manufacturer | ||
Model | TFU-16WB-R-RC160 | |
Year | 2016 | |
Justification for New Antenna | Required to maintain stations broadcast operations during the channel relocation project. |
Section | Question | Response |
---|---|---|
Elbow Complex | Do you require the separate purchase of the Elbow Complex? | Yes |
Broadband or Single Channel? | B | |
Feed Line Size | 6 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 |
Name | Description |
---|---|
FRIEGHT |
FREIGHT FROM MFG TO STAGING AREA |
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 | Rigid | |
Diameter | 6 1/8 inches | |
Other Diameter | N/A | |
Segment Length | 19 3/4 inches | |
Other Segment Length | N/A | |
Number of parallel runs | 1 | |
Length | 1073 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 3/4 inches | |
Other Segment Length | N/A | |
Number of parallel runs | 1 | |
Length | 1073 feet per run | |
Justification for New Transmission Line | Required to operate on the new channel assignment frequencies. Corrected the existing TX Dia to 19 3/4 for CH 28. 19 3/4 will not work on new CH30. |
Name | Description |
---|---|
Disconnect existing Interior RF components |
Disconnect interior RF transmission line and filters from existing configuration and move within the building to make way for new facilities. |
Section | Question | Response |
---|---|---|
New Transmission Line Costs | Use | Interim |
Description of Use | N/A | |
Change Type | Purchase New | |
Type | Rigid | |
Diameter | 6 1/8 inches | |
Segment Length | 19 ¾ ' | |
Other Segment Length | ||
Number of parallel runs | 1 | |
Length | 1075 feet per run | |
Justification for New Transmission Line | Required to have continuous operations during the channel reassignment project. |
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? | Unknown | |
Existing Tower Structure Registration | Do you have a tower registration number? | Yes |
ASR Number | 1011421 | |
Coordinates (NAD83) | Latitude (NAD83) | 41° 36' 58.0" N- |
Longitude (NAD83) | 086° 11' 38.0" W- | |
Overall Structure Height | 1047.89 feet | |
Support Structure Height | 986.21 feet | |
Ground Elevation Above Mean Sea Level (AMSL) | 870.07 feet | |
Structure Type | GTOWER - Guyed Structure Used for Communication Purposes | |
Tower Owner | WSJV Television, Inc. | |
Date Constructed | 10/01/1988 |
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 | 934 | |
Explanation | Required to assist in the turnkey management of the channel relocation project in order that the existing internal personal can maintain and operate the stations daily operational requirements and plans. | |
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 | 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 |
---|---|
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. |
General Repack Legal Services |
See attached memo-QMI Repack Invoice Memo for Shared Legal Expenses (Matter 10441100054) for Form 399- |
Quarterly reporting |
Preparation and submittal of the FCC required quarterly report 387 by PM and attorney. |
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 | No | |
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 |
Description | Predetermined Cost Estimate |
Estimated Cost | Estimated Cost Justification | Actual Cost | Actual Cost Justification |
---|---|---|---|---|---|
Sub-total | $2,406,944.26 | $1,711,638.00 | N/A | $580,337.61 | N/A |
Total for all systems | $4,167,572.26 | $3,224,945.49 | N/A | $1,079,519.88 | N/A |
Interim Transmitter ULXTE-24 | $924,322.13 | $745,576.59 | $369,734.60 | ||
FREIGHT | $5,400.00 | $5,400.00 | FRIEGHT FROM MFG TO STAGING AREA PER Q-75223 | N/A | N/A |
Sales Tax | $38,822.13 | $38,822.13 | estimated sales tax for new transmitter and services. Final total will be included in quote. EST PER Q-75223 | N/A | N/A |
UHF inside RF system including switching | $147,500.00 | $140,000.00 | N/A | $23,033.30 | N/A |
2" Rigid Conduit and Wiring (Cost per foot) | $10,400.00 | $10,000.00 | N/A | N/A | N/A |
Switchgear - industrial 800 amp | $38,200.00 | $36,300.00 | N/A | $3,331.66 | N/A |
UHF - Liquid Cooled Solid State Transmitter 14.2 - 20 kW | $684,000.00 | $515,054.46 | WSJV- Gates Q-75223 - Lines A+B+E | $343,369.64 | N/A |
Primary Transmitter ULXTE-24 | $1,482,622.13 | $966,061.41 | $210,603.01 | ||
Transmitter - Training | $3,300.00 | $3,300.00 | Transmitter training - offsite - 1 week in duration at mfg site. | N/A | N/A |
UHF - Liquid Cooled Solid State Transmitter 14.2 - 20 kW | $684,000.00 | $515,054.46 | Q-75224- ,LINES A+B+E = TRANSMITTER PRICING PER COST OF CATALOG | $15,200.00 | 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 | $11,516.65 | N/A |
Transformer 3 phase/480v - 300 KVA | $36,800.00 | $35,000.00 | N/A | $1,665.83 | N/A |
2" Rigid Conduit and Wiring (Cost per foot) | $18,200.00 | $17,500.00 | N/A | N/A | N/A |
25 Ton system | $91,500.00 | $87,000.00 | N/A | N/A | N/A |
Security - Site | $17,500.00 | $17,500.00 | N/A | N/A | N/A |
FREIGHT | $5,400.00 | $5,400.00 | FREIGHT FROM MFG TO STAGING AREA PER Q-75224 | $1,800.00 | 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. | $10,500.00 | N/A |
SALES TAX | $38,822.13 | $38,822.13 | SALES TAX PER GATES Q-75224 | $12,940.71 | 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. | $495.00 | N/A |
UHF - Liquid Cooled Solid State Transmitter 8.2 - 13 kW | $494,500.00 | $156,484.82 | ***System Notice: Estimate adjusted and locked because line has been superseded.*** | $156,484.82 | N/A |
Actual Information Description | File Name |
---|---|
FREIGHT | Information not provided. |
Sales Tax | Information not provided. |
UHF inside RF system including switching | |
2" Rigid Conduit and Wiring (Cost per foot) | Information not provided. |
Switchgear - industrial 800 amp | |
UHF - Liquid Cooled Solid State Transmitter 14.2 - 20 kW | |
Transmitter - Training | Information not provided. |
UHF - Liquid Cooled Solid State Transmitter 14.2 - 20 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. |
25 Ton system | Information not provided. |
Security - Site | Information not provided. |
FREIGHT | |
Site Survey - TX | |
SALES TAX | |
Disconnect existing Transmitter | |
UHF - Liquid Cooled Solid State Transmitter 8.2 - 13 kW |
Description | Predetermined Cost Estimate |
Estimated Cost | Estimated Cost Justification | Actual Cost | Actual Cost Justification |
---|---|---|---|---|---|
Sub-total | $591,525.00 | $456,867.24 | N/A | $207,835.32 | N/A |
Total for all systems | $4,167,572.26 | $3,224,945.49 | N/A | $1,079,519.88 | N/A |
Interim Antenna TFU-16WB-R-RC160 | $330,835.00 | $197,467.24 | $102,505.50 | ||
Sweep test of existing antenna | $6,730.00 | $6,400.00 | N/A | $0.00 | N/A |
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 |
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 |
FRIEGHT | $4,455.00 | $4,455.00 | FREIGHT FROM MFG TO STAGING AREA. | $0.00 | N/A |
Elbow complex, broadband, at antenna input, per 6 1/8. feedline (if needed) | $13,700.00 | $11,970.00 | Elbow price per DIE OC 417001 uploaded with INV 93045,MAN00098 and MAN00116 | $5,386.50 | N/A |
UHF - Lower Power Side Mount, One station antenna - medium power (50-200 kW), horizontally polarized | $89,400.00 | $85,000.00 | N/A | $45,866.25 | N/A |
UHF - Lower Power Side Mount, One station antenna - medium power (50-200 kW), horizontally polarized | $89,400.00 | $45,866.25 | ***System Notice: Estimate adjusted and locked because line has been superseded.***WSJV REQUIRES TFU-16WB C160 ANTENNA PER DIELETRIC. | $45,866.25 | N/A |
UHF - Lower Power Side Mount, One station antenna - medium power (50-200 kW), horizontally polarized | $89,400.00 | $10,192.49 | ***System Notice: Estimate adjusted and locked because line has been superseded.***ANT IS ENTERED TWICE THE SYSTEM LEFT TO SAYING THE OLD ENTRY HAD BEEN SUPERSEDED. THIS WAS OPEN SO I ENTERED THE BALANCE FOR THE REQUIRED INTERIM ANT PER INV 93045 | $0.00 | N/A |
Elbow complex, broadband, at antenna input, per 3 1/8. feedline (if needed) | $9,340.00 | $6,583.50 | ***System Notice: Estimate adjusted and locked because line has been superseded.***WSJV REQUIRES 6-75 DIGIT ELBOW PER DIELETRIC | $5,386.50 | N/A |
Primary Antenna TFU-27ETT/VP-R 3T170 | $260,690.00 | $259,400.00 | $105,329.82 | ||
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 6 1/8. feedline (if needed) | $13,700.00 | $13,000.00 | N/A | $5,386.50 | N/A |
Sweep test of existing antenna | $6,730.00 | $6,400.00 | N/A | $2,880.00 | N/A |
UHF - High Power Top Mount One Station antenna elliptically or circularly polarized | $235,000.00 | $235,000.00 | tool did not populate the predetermined est catalog price for an equivalent horizontally antenna. | $97,063.32 | N/A |
Actual Information Description | File Name |
---|---|
Sweep test of existing antenna | Information not provided. |
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. |
FRIEGHT | |
Elbow complex, broadband, at antenna input, per 6 1/8. feedline (if needed) | |
UHF - Lower Power Side Mount, One station antenna - medium power (50-200 kW), horizontally polarized | |
UHF - Lower Power Side Mount, One station antenna - medium power (50-200 kW), horizontally polarized | |
UHF - Lower Power Side Mount, One station antenna - medium power (50-200 kW), horizontally polarized | |
Elbow complex, broadband, at antenna input, per 3 1/8. feedline (if needed) | |
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 6 1/8. feedline (if needed) | |
Sweep test of existing antenna | |
UHF - High Power Top Mount One Station antenna elliptically or circularly polarized |
Description | Predetermined Cost Estimate |
Estimated Cost | Estimated Cost Justification | Actual Cost | Actual Cost Justification |
---|---|---|---|---|---|
Sub-total | $558,196.00 | $472,610.25 | N/A | $221,437.77 | N/A |
Total for all systems | $4,167,572.26 | $3,224,945.49 | N/A | $1,079,519.88 | N/A |
Interim Transmission Line | $328,950.00 | $254,094.25 | $149,534.29 | ||
Rigid Transmission Line - copper, 6 1/8" | $217,150.00 | $166,149.20 | Interim system required 61/8" line. We tried to engineer down the size. Supporting final engineering requirements for interim attached. | $74,767.14 | N/A |
Rigid Transmission Line - copper, 3 1/8" | $111,800.00 | $87,945.05 | ***System Notice: Estimate adjusted and locked because line has been superseded.***WSJV- REQUIRES 6-75 DIA LINE FOR INTERIM. | $74,767.15 | N/A |
Primary Transmission Line | $229,246.00 | $218,516.00 | $71,903.48 | ||
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 |
Rigid Transmission Line - copper, 6 1/8" | $216,746.00 | $206,016.00 | N/A | $71,903.48 | N/A |
Actual Information Description | File Name |
---|---|
Rigid Transmission Line - copper, 6 1/8" | |
Rigid Transmission Line - copper, 3 1/8" | |
Disconnect existing Interior RF components | Information not provided. |
Rigid Transmission Line - copper, 6 1/8" |
Description | Predetermined Cost Estimate |
Estimated Cost | Estimated Cost Justification | Actual Cost | Actual Cost Justification |
---|---|---|---|---|---|
Sub-total | $210,500.00 | $200,000.00 | N/A | $0.00 | N/A |
Total for all systems | $4,167,572.26 | $3,224,945.49 | N/A | $1,079,519.88 | N/A |
Primary Tower GTOWER | $210,500.00 | $200,000.00 | $0.00 | ||
Tall Tower (greater than 500') | $210,500.00 | $200,000.00 | N/A | N/A | N/A |
Description | Predetermined Cost Estimate |
Estimated Cost | Estimated Cost Justification | Actual Cost | Actual Cost Justification |
---|---|---|---|---|---|
Sub-total | $311,387.00 | $296,815.00 | N/A | $62,209.18 | N/A |
Total for all systems | $4,167,572.26 | $3,224,945.49 | N/A | $1,079,519.88 | N/A |
Outside Professional Services | $311,387.00 | $296,815.00 | $62,209.18 | ||
Quarterly reporting | $7,000.00 | $7,000.00 | Preparation and submittal of the FCC required quarterly report 387 by PM and attorney. | N/A | N/A |
General Repack Legal Services | $10,000.00 | $10,000.00 | See attached memo-QMI Repack Invoice Memo for Shared Legal Expenses (Matter 10441100054) for Form 399- | $3,120.06 | N/A |
Vendor Travel Expenses | $21,965.00 | $21,965.00 | Reimbursable Vendor Travel expenses for working in the field on behalf of the station for the Repack project - see quote for estimated expenses. QC17007 | $2,096.62 | N/A |
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 | $7,360.00 | $7,000.00 | N/A | N/A | N/A |
Perform engineering study for new channel assignment and antenna development | $7,360.00 | $7,000.00 | N/A | $3,700.00 | N/A |
Prepare engineering section of FCC Form 2100 (main), Construction Permit Application | $3,155.00 | $3,000.00 | N/A | $2,270.00 | 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 | $3,000.00 | 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 |
Attorney Fees - Prepare and File FCC Form 2100 (main), Construction Permit Application | $5,260.00 | $5,000.00 | N/A | $3,660.00 | 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 |
Prepare and or review reimbursement form | $2,630.00 | $2,500.00 | N/A | N/A | N/A |
Project management of the transition | $147,572.00 | $140,100.00 | N/A | $47,362.50 | N/A |
Actual Information Description | File Name |
---|---|
Quarterly reporting | Information not provided. |
General Repack Legal Services | |
Vendor Travel Expenses | |
Comprehensive coverage verification via field study, if needed | Information not provided. |
Attorney Fees - Prepare and File request for Special Temporary Authorization | 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. |
Address transition timing and coordination issues w/ other stations and wireless | 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 - Negotiation of lease and other matters for shared locations | 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 | $89,020.00 | $87,015.00 | N/A | $7,700.00 | N/A |
Total for all systems | $4,167,572.26 | $3,224,945.49 | N/A | $1,079,519.88 | N/A |
Other Expenses | $89,020.00 | $87,015.00 | $7,700.00 | ||
AM Pattern Disturbance -- Remedy | $21,050.00 | $20,000.00 | 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. | 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 |
MVPD Notification of Channel Change | $5,000.00 | $5,000.00 | Required FCC notification. | N/A | N/A |
Equipment Storage | $10,000.00 | $10,000.00 | Expecting multiple staggered equipment deliveries from different vendors and need to store and stage new equipment prior to installation date. Anticipate from 6-24 months of storage time. | $7,700.00 | N/A |
FCC Filing Fees - Special Temporary Authorization request | $195.00 | $190.00 | N/A | N/A | N/A |
FCC Filing Fees - Form 2100 license to cover application | $335.00 | $325.00 | N/A | N/A | N/A |
DTV Medical Facility Notification | $11,550.00 | $11,000.00 | N/A | N/A | N/A |
AM Pattern Disturbance -- Impact study | $7,890.00 | $7,500.00 | N/A | N/A | N/A |
Actual Information Description | File Name |
---|---|
AM Pattern Disturbance -- Remedy | Information not provided. |
Disposal Costs (for equipment and other waste, net of any salvage value) | Information not provided. |
Equipment Delivery and Handling Charges | Information not provided. |
Develop and air announcement of upcoming channel change | Information not provided. |
MVPD Notification of Channel Change | Information not provided. |
Equipment Storage | |
FCC Filing Fees - Special Temporary Authorization request | Information not provided. |
FCC Filing Fees - Form 2100 license to cover application | Information not provided. |
DTV Medical Facility Notification | Information not provided. |
AM Pattern Disturbance -- Impact study | Information not provided. |
Predetermined Cost Estimate |
Estimated Cost | Actual Cost | |
---|---|---|---|
Total for all systems | $4,167,572.26 | $3,224,945.49 | $1,079,519.88 |
Question | Response |
---|---|
The facility has ceased operating on its pre-auction channel. | No |
Construction of final facilities or all necessary modifications are complete. | No |
All receipts for reimbursement have been submitted no further costs are expected to be incurred. Note this will lock the Form 399 from further editing and begin close-out procedures with the Fund Administrator. | No |
Section | Question | Response |
---|---|---|
Submission of Estimated Expenses Statements | WILLFUL FALSE STATEMENTS ON THIS FORM ARE PUNISHABLE BY FINE AND/OR IMPRISONMENT (U.S. CODE, TITLE 18, SECTION 1001), AND/OR REVOCATION OF ANY STATION LICENSE OR CONSTRUCTION PERMIT (U.S. CODE, TITLE 47, SECTION 312(a)(1), AND/OR FORFEITURE (U.S. CODE, TITLE 47, SECTION 503), AND ANY FALSE STATEMENTS COULD SUBJECT THIS ENTITY TO LIABILITY UNDER THE FALSE CLAIMS ACT. |
|
I declare, under penalty of perjury, that I am an authorized representative of the above-named applicant for the Authorization(s) specified above. | BRADY DREASLER CORPORATE DIRECTOR OF ENGINEERING 10/31/2018 |
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 10/31/2018 |