| Applicant | Address | Phone | Applicant Type | |
|---|---|---|---|---|
|
SAGAMOREHILL OF KANSAS CITY LICENSES, LLC Applicant Doing Business As: SAGAMOREHILL OF KANSAS CITY LICENSES, LLC |
Brian Short PO Box 10019 Suite 733 New York, NY 10019 United States |
+1 (913) 638-7373 | b@thegateway.tv | Other |
| Applicant | Address | Phone | |
|---|---|---|---|
|
[Confidential] |
|
|
|
| Applicant | Address | Phone | |
|---|---|---|---|
|
Tony zumMallen QCommunications, LLC |
705B SE Melody LN #314 Lee's Summit, MO 64063 United States |
+1 (816) 729-1177 | tony@qcomm.tv |
| 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 | Replace the transmitter and antenna per the channel reassignment with reasonable and customary engineering and business practices. |
| 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) | |
| Ownership | Owned | |
| Is this transmitter currently shared with another station? | No | |
| Is this transmitter currently in operating condition? | Yes | |
| Existing Transmitter Manufacturer and Type | Manufacturer | |
| Model | 1375W | |
| Year | 2012 | |
| Type | Solid State | |
| Solid State Cooling | Air Cooled | |
| Solid State Power Capacity | 3 kW |
| Section | Question | Response |
|---|---|---|
| New Transmitter | Use | Primary (Main) |
| Change Type | Purchase New | |
| Is this a request for upgraded equipment? | No | |
| Manufacturer | ||
| Model | TRN-5X-U-38-C | |
| Transmitter Type | Solid State | |
| Solid State Cooling | Air Cooled | |
| Solid State Power capacity | 3.3 kW | |
| Justification for New Transmitter | New channel requires additional filtering, so needing slightly larger transmitter to overcome and achieve original coverage. |
| Section | Question | Response |
|---|---|---|
| Other Transmitter Costs | ||
| Does the transmitter installation require a Transmitter Building Site Survey/Installation? | Yes | |
| Electrical Service | Service Entrance (3 phases 800A 208V) | No |
| Switchgear (industrial 800 amp) | No | |
| Transformer (480V) | No | |
| Rigid Conduit and Wiring | No | |
| Other Electrical Service | No | |
| HVAC Service | Does the replacement transmitter require HVAC Service? | No |
| Transmitter Building Addition/Modification or Leasehold Improvement | Does the Transmitter Building require an addition, modification, other leashold improvement? | No |
| Name | Description |
|---|---|
Transmitter Shipping fee |
Transmitter Shipping and Handling fees |
Transmitter Decommissioning |
Harvesting and removal of old transmitter |
Site Prep |
Preparation of site for new transmitter |
| 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) | |
| Ownership | Owned | |
| 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? | Yes | |
| Existing Antenna Manufacturer and Type | ||
| Mounting | Side Mount | |
| Antenna position in stack | Not in Stack | |
| Polarization | Circular | |
| Type | Slotted Coaxial | |
| ERP: | 15.0 kW | |
| Manufacturer | ||
| Model | LP48/49 | |
| Year | 2012 |
| Section | Question | Response |
|---|---|---|
| New Antenna Description | Use | Primary (Main) |
| Change Type | Purchase New | |
| Ownership | Owned | |
| Is antenna shared? | No | |
| Is antenna directional? | No | |
| Will antenna be located on or in close proximity to an antenna farm? | Yes | |
| New Antenna Manufacturer and Types | ||
| Mounting | Side Mount | |
| Antenna position in stack | Not in Stack | |
| Polarization | Circular | |
| Type | Slotted Coaxial | |
| ERP: | 15.0 kW | |
| Manufacturer | ||
| Model | ATC-BCE416UA-33 | |
| Year | 2018 | |
| Justification for New Antenna | New channel requires new antenna. |
| Section | Question | Response |
|---|---|---|
| Elbow Complex | Do you require the separate purchase of the Elbow Complex? | No |
| 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? | No |
| Sweep Test | Do you require the sweep testing of transmission line and antenna? | Yes |
| Name | Description |
|---|---|
Antenna Mobilization expenses |
Mobilization and transportation fees for antenna installation |
Antenna Shipping fee |
Antenna Shipping and Handling fees |
| Section | Question | Response |
|---|---|---|
| Transmission Line Related Expenses | Do you have transmission line related expenses? | No |
| 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) | |
| Ownership | Leased | |
| Is this tower consider Complex? | Candelabra | |
| Is this tower currently shared with any other stations? | No | |
| Is tower documented for structural analysis? | Yes | |
| Is tower compliant with Rev G? | Yes | |
| Existing Tower Structure Registration | Do you have a tower registration number? | Yes |
| ASR Number | 1064715 | |
| Coordinates (NAD83) | Latitude (NAD83) | 39° 01' 19.9" N- |
| Longitude (NAD83) | 094° 30' 49.7" W- | |
| Overall Structure Height | 1158.12 feet | |
| Support Structure Height | 1061.34 feet | |
| Ground Elevation Above Mean Sea Level (AMSL) | 886.14 feet | |
| Structure Type | GTOWER - Guyed Structure Used for Communication Purposes | |
| Tower Owner | American Towers LLC | |
| Date Constructed | 02/14/2003 |
| Section | Question | Response |
|---|---|---|
| Engineering Study | Please what type of engineering study is required, if any: | Study need for guyed or free-standing tower |
| Tower Reinforcements | Please select whether tower reinforcements are needed: | No reinforcements needed |
| Section | Question | Response |
|---|---|---|
| Tower Rigging Costs | Complex Tower | Candelabra |
| Helicopter Services Required | Are helicopter services required? | No |
| Name | Description |
|---|---|
Travel Expenses |
Travel Expenses cost determined from quote. |
Structural Analysis and Mapping |
Structural Analysis and Mapping |
| Section | Question | Response |
|---|---|---|
| Outside Project Management Services | Do you require outside project management services? | Yes |
| Number of Hours | 350 | |
| 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 displacement application | 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 | 1 | |
| Prepare Form 601 | Yes | |
| 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 | 1 | |
| Negotiation of Lease and other Matter for Shared Locations | Yes | |
| Prepare or Review FCC Form 399 for Reimbursement | Yes | |
| Form 399 assistance or other program management costs | Yes | |
| RF Field Engineering Services | Comprehensive coverage verification via field study | Yes |
| RF exposure measurements | No | |
| Additional Field Engineering Service | No |
| Name | Description |
|---|---|
Engineering-General |
Engineering consultations |
| Section | Question | Response |
|---|---|---|
| AM Pattern Disturbance | Is an Impact Study needed? | No |
| Is Remediation needed? | No | |
| Permit and Filing Costs | FCC Construction Permit Major Change | Yes |
| 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)? | No |
| Does this relocation require Equipment Delivery or Handling Charges not otherwise included in individual item costs? | No | |
| Does this relocation require Equipment Storage? | No | |
| Point to Point Microwave (STL/ICR) | Frequency Coordination for Unidirection System | No |
| Frequency Coordination for Bi-Direction System | No | |
| New Point to Point Microwave System | No |
| Description | Predetermined Cost Estimate |
Estimated Cost | Estimated Cost Justification | Actual Cost | Actual Cost Justification |
|---|---|---|---|---|---|
| Sub-total | $132,401.57 | $100,959.07 | N/A | $55,959.07 | N/A |
| Total for all systems | $330,320.92 | $227,935.42 | N/A | $148,341.42 | N/A |
| Primary Transmitter TRN-5X-U-38-C | $132,401.57 | $100,959.07 | $55,959.07 | ||
| Site Prep | $8,000.00 | $8,000.00 | Site preparation including receiving and inventory of transmitter and components; prepare site for acceptance of transmitter; pre-assemble cabinets and subassemblies; ensure all installation materials are available for installation crew. Estimated cost. | N/A | N/A |
| Transmitter Decommissioning | $7,000.00 | $7,000.00 | Estimated costs of harvesting and removal of old transmitter from site. Revised upon Site Survey. | N/A | N/A |
| UHF - Air Cooled Solid State Transmitter 2.501 - 3.999 kW | $106,300.00 | $54,857.50 | Cost determined from invoice and quote | $54,857.50 | N/A |
| Transmitter Building Site Survey/Installation | $10,000.00 | $30,000.00 | 4/1/2020- Working to obtain quote which may be delayed due to coronavirus pandemic. | N/A | N/A |
| Transmitter Shipping fee | $1,101.57 | $1,101.57 | Shipping cost determined from invoice and quote | $1,101.57 | N/A |
| Actual Information Description | File Name |
|---|---|
| Site Prep | Information not provided. |
| Transmitter Decommissioning | Information not provided. |
| UHF - Air Cooled Solid State Transmitter 2.501 - 3.999 kW | |
| Transmitter Building Site Survey/Installation | Information not provided. |
| Transmitter Shipping fee |
| Description | Predetermined Cost Estimate |
Estimated Cost | Estimated Cost Justification | Actual Cost | Actual Cost Justification |
|---|---|---|---|---|---|
| Sub-total | $25,997.00 | $23,339.00 | N/A | $15,642.00 | N/A |
| Total for all systems | $330,320.92 | $227,935.42 | N/A | $148,341.42 | N/A |
| Primary Antenna ATC-BCE416UA-33 | $25,997.00 | $23,339.00 | $15,642.00 | ||
| Side Mount antenna brackets | $4,625.00 | $4,625.00 | N/A | N/A | N/A |
| Sweep test of transmission line and antenna | $5,730.00 | $3,072.00 | Cost determined from invoice | $3,072.00 | N/A |
| UHF-Low Power, Side Mount, Slotted Coaxial, 15.0kW input, Circular | $11,000.00 | $11,000.00 | Per attached invoice #2043 from Alive Telecom | $11,000.00 | N/A |
| Antenna Shipping fee | $1,570.00 | $1,570.00 | Per attached Alive Telecom quote. | $1,570.00 | N/A |
| Antenna Mobilization expenses | $3,072.00 | $3,072.00 | Per attached United Towers invoice | N/A | N/A |
| Actual Information Description | File Name |
|---|---|
| Side Mount antenna brackets | Information not provided. |
| Sweep test of transmission line and antenna | |
| UHF-Low Power, Side Mount, Slotted Coaxial, 15.0kW input, Circular | |
| Antenna Shipping fee | |
| Antenna Mobilization expenses | Information not provided. |
| Description | Predetermined Cost Estimate |
Estimated Cost | Estimated Cost Justification | Actual Cost | Actual Cost Justification |
|---|---|---|---|---|---|
| Sub-total | $26,812.00 | $20,612.00 | N/A | $17,540.00 | N/A |
| Total for all systems | $330,320.92 | $227,935.42 | N/A | $148,341.42 | N/A |
| Primary Tower GTOWER | $26,812.00 | $20,612.00 | $17,540.00 | ||
| Structural Analysis and Mapping | $4,000.00 | $4,000.00 | Cost determined by invoice. | $4,000.00 | N/A |
| Study needed for guyed or free-standing tower | $8,700.00 | $2,500.00 | ***System Notice: Estimate adjusted and locked because line has been superseded.*** | $2,500.00 | N/A |
| Travel Expenses | $3,072.00 | $3,072.00 | Cost determined from quote attached. | $0.00 | N/A |
| Complex Tower (includes, e.g., towers with candelabras and/or stacked antennas) | $11,040.00 | $11,040.00 | Per attached United Towers quote. | $11,040.00 | N/A |
| Actual Information Description | File Name |
|---|---|
| Structural Analysis and Mapping | |
| Study needed for guyed or free-standing tower | |
| Travel Expenses | |
| Complex Tower (includes, e.g., towers with candelabras and/or stacked antennas) |
| Description | Predetermined Cost Estimate |
Estimated Cost | Estimated Cost Justification | Actual Cost | Actual Cost Justification |
|---|---|---|---|---|---|
| Sub-total | $138,400.35 | $76,315.35 | N/A | $59,200.35 | N/A |
| Total for all systems | $330,320.92 | $227,935.42 | N/A | $148,341.42 | N/A |
| Outside Professional Services | $138,400.35 | $76,315.35 | $59,200.35 | ||
| Engineering-General | $6,798.75 | $6,798.75 | Cost determined by invoices. | $6,798.75 | N/A |
| Comprehensive coverage verification via field study, if needed | $52,600.00 | $26,625.00 | Cost determined by invoices. | $26,625.00 | N/A |
| Attorney Fees - Prepare and File request for Special Temporary Authorization | $2,235.00 | $2,235.00 | N/A | N/A | N/A |
| Attorney Fees - Negotiation of lease and other matters for shared locations | $3,262.50 | $878.75 | N/A | N/A | N/A |
| Attorney Fees -Prepare and File FCC Form 2100 (main), License to Cover Application | $1,577.50 | $1,577.50 | N/A | N/A | N/A |
| Prepare request for Special Temporary Authorization | $1,280.00 | $1,280.00 | N/A | N/A | N/A |
| Prepare engineering section of FCC Form 2100 (main), Construction Permit Application | $2,102.50 | $2,102.50 | N/A | N/A | N/A |
| Prepare engineering section of FCC Form 2100 (main), License to Cover Application | $1,052.50 | $1,052.50 | N/A | N/A | N/A |
| Attorney Fees - Prepare and File FCC Form 2100 (main), Construction Permit Application | $3,025.00 | $3,025.00 | N/A | N/A | N/A |
| Prepare Form 601 | $755.00 | $755.00 | N/A | N/A | N/A |
| Form 399 assistance or other Program Management costs | $23,276.60 | $23,276.60 | Cost determined by invoices. | $23,276.60 | Subtotal and estimated costs are the same. |
| Project management of the transition | $36,925.00 | $2,960.00 | 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. | $0.00 | N/A |
| Prepare/ Review 399 reimbursement form | $1,710.00 | $2,500.00 | See attached QComm Proposal QC-19016. | $2,500.00 | N/A |
| Perform engineering study for displacement application | $1,800.00 | $1,248.75 | N/A | $0.00 | N/A |
| Actual Information Description | File Name |
|---|---|
| Engineering-General | |
| Comprehensive coverage verification via field study, if needed | |
| 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. |
| Prepare request for Special Temporary Authorization | Information not provided. |
| Prepare engineering section of FCC Form 2100 (main), Construction Permit Application | Information not provided. |
| Prepare engineering section of FCC Form 2100 (main), License to Cover Application | Information not provided. |
| Attorney Fees - Prepare and File FCC Form 2100 (main), Construction Permit Application | Information not provided. |
| Prepare Form 601 | Information not provided. |
| Form 399 assistance or other Program Management costs | |
| Project management of the transition | |
| Prepare/ Review 399 reimbursement form | |
| Perform engineering study for displacement application |
| Description | Predetermined Cost Estimate |
Estimated Cost | Estimated Cost Justification | Actual Cost | Actual Cost Justification |
|---|---|---|---|---|---|
| Sub-total | $6,710.00 | $6,710.00 | N/A | $0.00 | N/A |
| Total for all systems | $330,320.92 | $227,935.42 | N/A | $148,341.42 | N/A |
| Other Expenses | $6,710.00 | $6,710.00 | $0.00 | ||
| FCC Filing Fees - Form 2100 license to cover application | $335.00 | $335.00 | N/A | N/A | N/A |
| FCC Filing Fees - Form 2100 minor change CP application | $1,110.00 | $1,110.00 | N/A | N/A | N/A |
| FCC Filing Fees - Special Temporary Authorization request | $305.00 | $305.00 | N/A | N/A | N/A |
| FCC Filing Fees - Form 2100 Major change CP application | $4,960.00 | $4,960.00 | N/A | N/A | N/A |
| Predetermined Cost Estimate |
Estimated Cost | Actual Cost | |
|---|---|---|---|
| Total for all systems | $330,320.92 | $227,935.42 | $148,341.42 |
| Question | Response |
|---|---|
| The facility has ceased operating on its pre-auction channel. | No |
| Construction of final facilities or all necessary modifications are complete. | No |
| All receipts for reimbursement have been submitted no further costs are expected to be incurred. Note this will lock the Form 399 from further editing and begin close-out procedures with the Fund Administrator. | No |
| Section | Question | Response |
|---|---|---|
| Submission of Estimated Expenses Statements | WILLFUL FALSE STATEMENTS ON THIS FORM ARE PUNISHABLE BY FINE AND/OR IMPRISONMENT (U.S. CODE, TITLE 18, SECTION 1001), AND/OR REVOCATION OF ANY STATION LICENSE OR CONSTRUCTION PERMIT (U.S. CODE, TITLE 47, SECTION 312(a)(1), AND/OR FORFEITURE (U.S. CODE, TITLE 47, SECTION 503), AND ANY FALSE STATEMENTS COULD SUBJECT THIS ENTITY TO LIABILITY UNDER THE FALSE CLAIMS ACT. |
|
| I declare, under penalty of perjury, that I am an authorized representative of the above-named applicant for the Authorization(s) specified above. | Brian Short Chief Engineer 12/16/2021 |
| 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. | Brian Short Chief Engineer 12/16/2021 |
