Applicant | Address | Phone | Applicant Type | |
---|---|---|---|---|
C. Dowen Johnson Doing Business As: WINDSONG COMMUNICATIONS, INC. |
C. Dowen Johnson 104 WOODMONT DR. MONTGOMERY, TX 77356 United States |
+1 (936) 443-4451 | windsongcomm@swbell.net | Individual |
Applicant | Address | Phone | |
---|---|---|---|
[Confidential] |
|
|
|
Applicant | Address | Phone | |
---|---|---|---|
The Preparer is same as the reimbursement contact. |
|
|
|
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 transmitter and antenna per the channel reassignment project using 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 | SBP4K | |
Year | 2009 | |
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 | TRN-U-4000-FA | |
Transmitter Type | Solid State | |
Solid State Cooling | Air Cooled | |
Solid State Power capacity | 4.4 kW | |
Justification for New Transmitter | New transmitter required for new channel, with 4.4kW being the closest TPO level transmitter Anywave manufactures. |
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) | Yes |
Switchgear (industrial 800 amp) | No | |
Transformer (480V) | No | |
Rigid Conduit and Wiring | No | |
Other Electrical Service | Yes | |
Description | Phase Inverter Installation | |
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 Site Prep |
Prepare site for receiving new transmitter. |
Taxes |
Sales tax for new transmitter |
Decommission |
Decommission old transmitter |
Shipping |
Shipping and Freight 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 | Top | |
Polarization | Circular | |
Type | Broadband Panel | |
Number of Stations Supported | 1 | |
Number of Panels | 4 | |
Design power capacity in use | 100.0 % | |
Lower Limit | 14.00 MHz | |
Upper Limit | 69.00 MHz | |
ERP: | 4.0 kW | |
Manufacturer | ||
Model | 5BPUPC | |
Year | 2008 |
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 | Top | |
Polarization | Circular | |
Type | Slotted Coaxial | |
ERP: | 5.0 kW | |
Manufacturer | ||
Model | PSILP8AOB-32-CP | |
Year | 2019 | |
Justification for New Antenna | New antenna required to transmit on new channel. |
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 |
---|---|
Shipping |
Shipping and freight fees for new antenna |
Taxes |
Sales tax for antenna |
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? | No | |
Is this tower currently shared with any other stations? | No | |
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? | No |
Coordinates (NAD83) | Latitude (NAD83) | 30° 06' 35.6" N- |
Longitude (NAD83) | 094° 01' 42.3" W- | |
Overall Structure Height | 595.14 feet | |
Support Structure Height | 580.05 feet | |
Ground Elevation Above Mean Sea Level (AMSL) | 5.91 feet | |
Structure Type | TOWER - Free Standing or Guyed Structure | |
Tower Owner | American Towers LLC | |
Date Constructed | 04/20/2011 |
Section | Question | Response |
---|---|---|
Engineering Study | Please what type of engineering study is required, if any: | Tower mapping and report for structural engineer |
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 |
Name | Description |
---|---|
Sales Tax |
Sales Tax. Amount determined by invoices. |
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 personnel can maintain and operate the station's 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 | Yes | |
Number of Days | 5 | |
Justification | Estimated field engineering expected during transition activities. |
Name | Description |
---|---|
Displacement Window Filings |
Displacement Window Filings |
Field and Technical Project Management |
Field and Technical Project Management |
A and E Walk |
Site walk coordinated with A&E firm |
Co-location Application |
Flat fee for preparation of co-location application |
Construction Drawings |
Construction Drawings |
Leasing Audit |
Entitlement review of existing lease documents |
Negotiation of co-location lease |
Negotiation of co-location lease by telecom consultant |
Building Permit Application |
Flat fee for preparation of BP application |
Complex Zoning |
Potential for complex zoning with hearing |
Fully Executed Amendment with non-MLA landlord |
Flat fee service for completion of amendment |
Landlord NTP |
Flat fee for landlord approval to proceed |
NEPA and SHPO Compliance |
NEPA/SHPO compliance |
Permit Pickup |
Flat fee for picking up permit |
Zoning and Permitting Determination |
Flat fee service for zoning/permitting determination |
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)? | 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 | |
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 | $262,392.77 | $247,185.77 | N/A | $197,193.00 | N/A |
Total for all systems | $703,175.31 | $511,193.31 | N/A | $310,295.76 | N/A |
Primary Transmitter TRN-U-4000-FA | $262,392.77 | $247,185.77 | $197,193.00 | ||
Shipping | $1,650.00 | $1,650.00 | Estimated shipping and freight charges for new transmitter. | $1,650.00 | N/A |
Decommission | $7,000.00 | $7,000.00 | Estimated costs to deinstall and disconnect old transmitter and all its components. | N/A | N/A |
Transmitter Building Site Survey/Installation | $10,000.00 | $4,830.00 | Cost determined from submitted invoices: Subject to change. | $4,830.00 | N/A |
Other Electrical Service: Phase Inverter Installation | $592.77 | $592.77 | Per Wessel Cronje invoice #2021-04-001 | $0.00 | N/A |
Service entrance 3 phase/800 amp/208 volt | $14,400.00 | $14,400.00 | N/A | N/A | N/A |
UHF - Air Cooled Solid State Transmitter 4 - 6 kW | $200,750.00 | $190,713.00 | Cost determined from Anywave quote submitted on 3/31/20. | $190,713.00 | N/A |
Transmitter Site Prep | $8,000.00 | $8,000.00 | Estimated cost to prepare site for new transmitter. This includes receiving and inventory of transmitter and its components; pre-assembly of cabinets and subassemblies; and ensuring site has all materials required for arrival of installation crew. | $0.00 | N/A |
Taxes | $20,000.00 | $20,000.00 | Estimated taxes for transmitter. Actual costs to be determined. | N/A | N/A |
Actual Information Description | File Name |
---|---|
Shipping | |
Decommission | Information not provided. |
Transmitter Building Site Survey/Installation | |
Other Electrical Service: Phase Inverter Installation | Information not provided. |
Service entrance 3 phase/800 amp/208 volt | Information not provided. |
UHF - Air Cooled Solid State Transmitter 4 - 6 kW | |
Transmitter Site Prep | Information not provided. |
Taxes | Information not provided. |
Description | Predetermined Cost Estimate |
Estimated Cost | Estimated Cost Justification | Actual Cost | Actual Cost Justification |
---|---|---|---|---|---|
Sub-total | $24,480.00 | $20,155.00 | N/A | $12,525.00 | N/A |
Total for all systems | $703,175.31 | $511,193.31 | N/A | $310,295.76 | N/A |
Primary Antenna PSILP8AOB-32-CP | $24,480.00 | $20,155.00 | $12,525.00 | ||
Taxes | $1,900.00 | $1,900.00 | Estimated taxes for antenna not included on quote. | N/A | N/A |
Shipping | $675.00 | $675.00 | Cost determined from invoices. | $675.00 | N/A |
Side Mount antenna brackets | $4,625.00 | $300.00 | Cost determined from invoices. | $300.00 | N/A |
Sweep test of transmission line and antenna | $5,730.00 | $5,730.00 | N/A | N/A | N/A |
UHF-Low Power, Side Mount, Slotted Coaxial, 5.0kW input, Circular | $11,550.00 | $11,550.00 | Cost determined from invoices | $11,550.00 | N/A |
Actual Information Description | File Name |
---|---|
Taxes | Information not provided. |
Shipping | |
Side Mount antenna brackets | |
Sweep test of transmission line and antenna | Information not provided. |
UHF-Low Power, Side Mount, Slotted Coaxial, 5.0kW input, Circular |
Description | Predetermined Cost Estimate |
Estimated Cost | Estimated Cost Justification | Actual Cost | Actual Cost Justification |
---|---|---|---|---|---|
Sub-total | $231,084.76 | $104,799.76 | N/A | $33,799.76 | N/A |
Total for all systems | $703,175.31 | $511,193.31 | N/A | $310,295.76 | N/A |
Primary Tower TOWER | $231,084.76 | $104,799.76 | $33,799.76 | ||
Tower mapping and report for structural engineer | $21,000.00 | $21,000.00 | 3/30/2020- Working to obtain quote which may be delayed due to coronavirus pandemic | N/A | N/A |
Minor tower reinforcement/modifications | $50,000.00 | $50,000.00 | 3/30/2020- Working to obtain quote which may be delayed due to coronavirus pandemic | N/A | N/A |
Tower Rigging Tall Tower (greater than 500') | $157,750.00 | $31,465.00 | Cost determined from submitted invoices; subject to change. | $31,465.00 | N/A |
Sales Tax | $2,334.76 | $2,334.76 | Cost determined by invoices | $2,334.76 | N/A |
Actual Information Description | File Name |
---|---|
Tower mapping and report for structural engineer | Information not provided. |
Minor tower reinforcement/modifications | Information not provided. |
Tower Rigging Tall Tower (greater than 500') | |
Sales Tax |
Description | Predetermined Cost Estimate |
Estimated Cost | Estimated Cost Justification | Actual Cost | Actual Cost Justification |
---|---|---|---|---|---|
Sub-total | $166,133.00 | $119,968.00 | N/A | $65,508.00 | N/A |
Total for all systems | $703,175.31 | $511,193.31 | N/A | $310,295.76 | N/A |
Outside Professional Services | $166,133.00 | $119,968.00 | $65,508.00 | ||
Building Permit Application | $1,500.00 | $1,500.00 | Per estimate #1218 | N/A | N/A |
Leasing Audit | $750.00 | $750.00 | Per estimate #1218 | N/A | N/A |
Zoning and Permitting Determination | $650.00 | $650.00 | Per estimate #1218 | N/A | N/A |
Permit Pickup | $700.00 | $700.00 | N/A | N/A | N/A |
NEPA and SHPO Compliance | $2,500.00 | $2,500.00 | N/A | N/A | N/A |
Landlord NTP | $1,000.00 | $1,000.00 | N/A | N/A | N/A |
Fully Executed Amendment with non-MLA landlord | $4,000.00 | $4,000.00 | N/A | N/A | N/A |
Complex Zoning | $2,000.00 | $2,000.00 | Per estimate #1218 (non-complex) | N/A | N/A |
Negotiation of co-location lease | $1,750.00 | $1,750.00 | N/A | N/A | N/A |
Construction Drawings | $3,500.00 | $3,500.00 | N/A | N/A | N/A |
Co-location Application | $700.00 | $700.00 | N/A | N/A | N/A |
A and E Walk | $4,500.00 | $4,500.00 | N/A | N/A | N/A |
Field and Technical Project Management | $3,542.00 | $3,542.00 | Cost determined by invoices. | $3,542.00 | Per actual costs |
Displacement Window Filings | $1,500.00 | $1,500.00 | Actual costs for Displacement Window filings | $0.00 | N/A |
Additional Field Engineering Service, 5 Days | $5,000.00 | $5,000.00 | Estimated field engineering required during transition activities. Actual costs to be determined. | N/A | N/A |
Comprehensive coverage verification via field study, if needed | $52,600.00 | $25,625.00 | Per-attached quote and invoice | $25,625.00 | 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 | $3,262.50 | N/A | N/A | N/A |
Attorney Fees -Prepare and File FCC Form 2100 (main), License to Cover Application | $1,577.50 | $1,000.00 | Cost determined from invoices. | $0.00 | N/A |
Prepare Form 601 | $755.00 | $755.00 | 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 engineering section of FCC Form 2100 (main), License to Cover Application | $1,052.50 | $1,000.00 | Cost determined from invoice | $1,000.00 | 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 request for Special Temporary Authorization | $1,280.00 | $1,280.00 | N/A | N/A | N/A |
Perform engineering study for displacement application | $1,800.00 | $1,500.00 | Cost determined from invoice. | $1,500.00 | N/A |
Form 399 assistance or other Program Management costs | $24,216.00 | $24,216.00 | Cost determined from invoices. | $24,216.00 | N/A |
Prepare/ Review 399 reimbursement form | $1,710.00 | $2,500.00 | Per Anywave Quote PR 1910-0542 dated 10/18/19 | $2,500.00 | N/A |
Project management of the transition | $36,925.00 | $17,875.00 | Actual costs submitted plus estimate #1218 | $7,125.00 | N/A |
Actual Information Description | File Name |
---|---|
Building Permit Application | Information not provided. |
Leasing Audit | Information not provided. |
Zoning and Permitting Determination | Information not provided. |
Permit Pickup | Information not provided. |
NEPA and SHPO Compliance | Information not provided. |
Landlord NTP | Information not provided. |
Fully Executed Amendment with non-MLA landlord | Information not provided. |
Complex Zoning | Information not provided. |
Negotiation of co-location lease | Information not provided. |
Construction Drawings | Information not provided. |
Co-location Application | Information not provided. |
A and E Walk | Information not provided. |
Field and Technical Project Management | |
Displacement Window Filings | |
Additional Field Engineering Service, 5 Days | Information not provided. |
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 | |
Prepare Form 601 | Information not provided. |
Attorney Fees - Prepare and File FCC Form 2100 (main), Construction Permit Application | Information not provided. |
Prepare engineering section of FCC Form 2100 (main), License to Cover Application | |
Prepare engineering section of FCC Form 2100 (main), Construction Permit Application | Information not provided. |
Prepare request for Special Temporary Authorization | Information not provided. |
Perform engineering study for displacement application | |
Form 399 assistance or other Program Management costs | |
Prepare/ Review 399 reimbursement form | |
Project management of the transition |
Description | Predetermined Cost Estimate |
Estimated Cost | Estimated Cost Justification | Actual Cost | Actual Cost Justification |
---|---|---|---|---|---|
Sub-total | $19,084.78 | $19,084.78 | N/A | $1,270.00 | N/A |
Total for all systems | $703,175.31 | $511,193.31 | N/A | $310,295.76 | N/A |
Other Expenses | $19,084.78 | $19,084.78 | $1,270.00 | ||
Equipment Storage | $5,000.00 | $5,000.00 | Expecting multiple staggered equipment deliveries from different vendors and need to store and stage new equipment prior to installation date. Anticipate 6-24 months of storage time. | N/A | N/A |
Equipment Delivery and Handling Charges | $6,000.00 | $6,000.00 | Transport, forklift rental and handling fees from staging area to transmitter site. | N/A | N/A |
Disposal Costs (for equipment and other waste, net of any salvage value) | $1,374.78 | $1,374.78 | Disposal costs per Clean Sweeps estimate uploaded - split 50/50 between KAOB and K21OB | $1,270.00 | 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 |
FCC Filing Fees - Form 2100 license to cover application | $335.00 | $335.00 | N/A | N/A | N/A |
Actual Information Description | File Name |
---|---|
Equipment Storage | Information not provided. |
Equipment Delivery and Handling Charges | Information not provided. |
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 - Special Temporary Authorization request | Information not provided. |
FCC Filing Fees - Form 2100 Major change CP application | Information not provided. |
FCC Filing Fees - Form 2100 license to cover application | Information not provided. |
Predetermined Cost Estimate |
Estimated Cost | Actual Cost | |
---|---|---|---|
Total for all systems | $703,175.31 | $511,193.31 | $310,295.76 |
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. | Chuck Johnson COO 05/14/2022 |