| Applicant | Address | Phone | Applicant Type | |
|---|---|---|---|---|
|
NEXSTAR BROADCASTING, INC. |
Elizabeth Ryder 545 E. JOHN CARPENTER FREEWAY SUITE 700 IRVING, TX 75062 United States |
+1 (972) 373-8800 | eryder@nexstar.tv | Corporation |
| Applicant | Address | Phone | |
|---|---|---|---|
|
[Confidential] |
|
|
|
| Applicant | Address | Phone | |
|---|---|---|---|
|
Elizabeth Ryder General Counsel Nexstar Broadcasting, Inc. |
Elizabeth Ryder 545 E. John Carpenter Freeway Suite 700 Irving, TX 75062 United States |
+1 (972) 373-8800 | eryder@nexstar.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. | Yes |
| Briefly describe transition plan | DTV Utah is a complex site with 8 stations sharing a two main antennas as well as aux antenna, combiner system and building. Replacement antenna panels, combiner and transmitters will be required. DTVU is still working on its transition plans. |
| 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 | SigmaCD2 | |
| Year | 1999 | |
| Type | Inductive Output Tube | |
| IOT Power Type | Single | |
| Power Capacity | 20 kW |
| Section | Question | Response |
|---|---|---|
| New Transmitter | Use | Primary (Main) |
| Change Type | Purchase New | |
| Is this a request for upgraded equipment? | No | |
| Manufacturer | ||
| Model | Paragon | |
| Transmitter Type | Inductive Output Tube | |
| IOT Power Type | Single | |
| Power capacity | 20 kW | |
| Justification for New Transmitter | Existing transmitter is obsolete and can not be retuned to new channel. New transmitter is required. |
| Section | Question | Response |
|---|---|---|
| Electrical Service | Service Entrance (3 phases 800A 208V) | No |
| Switchgear (industrial 800 amp) | Yes | |
| Transformer (480V) | Yes | |
| Power | 300 kVA | |
| Rigid Conduit and Wiring | Yes | |
| Size | 3 inches | |
| Length | 200.0 feet | |
| Other Electrical Service | Yes | |
| Description | Transmitter Electrical Installation | |
| HVAC Service | Does the replacement transmitter require HVAC Service? | Yes |
| Type | Cooling Only | |
| Size | 30 tons | |
| Other Size | N/A | |
| Transmitter Building Addition/Modification or Leasehold Improvement | Does the Transmitter Building require an addition, modification, other leashold improvement? | Yes |
| Size | 1000.0 square feet | |
| 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 |
|---|---|
Remote Control Wiring |
Wire Up Existing Remote Control to New Transmitter |
Removal of Existing Equipment |
Remove Existing Equipment from Farnsworth Peak |
Plan Transmitter Layout and Develop Installation Drawings |
Develop Installation Layout. Develop Installation Drawings |
| Section | Question | Response |
|---|---|---|
| New Transmitter | Use | Interim |
| Description of Use | N/A | |
| Change Type | Purchase | |
| Manufacturer | ||
| Model | ULTXE | |
| Transmitter Type | Solid State | |
| Solid State Cooling | Liquid Cooled | |
| Solid State Power capacity | 25 kW | |
| Justification for New Transmitter | DTV Utah Stations will operate on an interim transmitter one at a time in rotating fashion as their existing transmitter is removed and replaced. This is for the KTVX allocated costs for one interim transmitter for the site. |
| Section | Question | Response |
|---|---|---|
| Electrical Service | Service Entrance (3 phases 800A 208V) | No |
| Switchgear (industrial 800 amp) | No | |
| Transformer (480V) | No | |
| Power | N/A | |
| Rigid Conduit and Wiring | No | |
| Size | N/A | |
| Length | N/A | |
| 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? | No |
| 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 | Leased | |
| Owner | DTV Utah | |
| Site | N/A | |
| Is the existing antenna shared with another station or stations? | Yes | |
| 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 | Class | Full Power |
| Mounting | Top Mount | |
| Antenna position in stack | Top | |
| Polarization | Horizontal | |
| Type | Broadband Panel | |
| Number of Stations Supported | 8 | |
| Number of Panels | 48 | |
| Design power capacity in use | 100.0 % | |
| Lower Limit | 602.00 MHz | |
| Upper Limit | 700.00 MHz | |
| Other Antenna Type | N/A | |
| ERP: | 475.0 kW | |
| Manufacturer | Kathrein | |
| Model | 773 928 | |
| Year | 1999 |
| Facility ID | Call Sign |
|---|---|
| 36607 | KJZZ-TV |
| 1136 | KUCW |
| 35823 | KUTV |
| 6359 | KSL-TV |
| 6823 | KBYU-TV |
| 69396 | KUED |
| 69582 | KUEN |
| 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? | Yes |
| Type | New | |
| Number of channels supported | 8 | |
| Frequencies of channels supported | RF channel | |
| Frequency | N/A |
| RF Channel Number |
|---|
| 30 |
| 34 |
| 35 |
| 36 |
| 15 |
| 17 |
| 19 |
| 23 |
| Name | Description |
|---|---|
Feeder Cable Replacements |
Replace Feeder Cables where necessary |
Kathrein Panels |
Replace Existing Panels |
Replace Power Dividers |
Replace Power Dividers where necessary |
Kathrein Engineering Fees |
Design and optimize new panels for DTVU Antenna |
| Section | Question | Response |
|---|---|---|
| Existing Antenna Description | Type of change | Retune Existing |
| Antenna Use | Auxiliary (Backup) | |
| Description of Use | AUX Antenna | |
| Ownership | Leased | |
| Owner | DTV Utah | |
| Site | N/A | |
| Is this antenna currently shared with any other stations? | Yes | |
| Is this 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 | Class | Full Power |
| Mounting | Side Mount | |
| Antenna position in stack | Not in Stack | |
| Polarization | Horizontal | |
| Type | Broadband Panel | |
| Number of Stations Supported | 8 | |
| Number of Panels | 24 | |
| Design power capacity in use | 100.0 % | |
| Lower Limit | 602.00 MHz | |
| Upper Limit | 700.00 MHz | |
| Other Antenna Type | N/A | |
| ERP: | 475.0 kW | |
| Manufacturer | Kathrein | |
| Model | 773 928 | |
| Year | 1999 |
| Facility ID | Call Sign |
|---|---|
| 36607 | KJZZ-TV |
| 1136 | KUCW |
| 35823 | KUTV |
| 6359 | KSL-TV |
| 6823 | KBYU-TV |
| 69396 | KUED |
| 69582 | KUEN |
| 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? | No |
| Type | ||
| Number of channels supported | N/A | |
| Frequencies of channels supported | N/A | |
| Frequency |
| Name | Description |
|---|---|
Kathrein Panels |
Replacement of Kathrein Panels |
Kathrein Engineering Fees |
Design and optimize new panels for DTVU Antenna |
Feeder Cables |
Replacement Feeder Cables as necessary |
Power Dividers |
Replacement Power Dividers as necessary |
| 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 | Leased | |
| Owner | DTV Utah | |
| Site | N/A | |
| Is the existing transmission line shared with another station or stations? | Yes | |
| 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 | Broadband | |
| Other Segment Length | N/A | |
| Number of parallel runs | 2 | |
| Length | 400 feet per run |
| Facility ID | Call Sign |
|---|---|
| 1136 | KUCW |
| 35823 | KUTV |
| 36607 | KJZZ-TV |
| 6359 | KSL-TV |
| 6823 | KBYU-TV |
| 69396 | KUED |
| 69582 | KUEN |
| Name | Description |
|---|---|
RF Optimization for New Channels |
Optimize existing line for new channels. |
Replacement Section |
Replacement transmission line section as required |
Interconnection to new combiner |
Interconnect TX to new Main Antenna Combiner System |
| Section | Question | Response |
|---|---|---|
| Existing Transmission Line Description | Type of change | Utilize Existing |
| Use | Auxiliary (Backup) | |
| Description of Use | Aux Antenna Line | |
| Ownership | Leased | |
| Owner | DTV Utah | |
| Site | N/A | |
| Is this transmission currently shared with any other stations? | Yes | |
| 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 | Broadband | |
| Other Segment Length | N/A | |
| Number of parallel runs | 1 | |
| Length | 400 feet per run |
| Facility ID | Call Sign |
|---|---|
| 36607 | KJZZ-TV |
| 1136 | KUCW |
| 35823 | KUTV |
| 6359 | KSL-TV |
| 6823 | KBYU-TV |
| 69396 | KUED |
| 69582 | KUEN |
| Name | Description |
|---|---|
Optimization of Existing Line |
RF Optimization of Existing Transmission line |
Replacement line section |
Replacement line section as required. |
Interconnection to Aux Combiner |
Interconnection coax to aux antenna combiner system |
| 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? | Terrain Constrained | |
| Is this tower currently shared with any other stations? | Yes | |
| One or more FM, AM or TV radio broadcaster(s) | Yes | |
| Others Types of Users | 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 | 1062408 | |
| Coordinates (NAD83) | Latitude (NAD83) | 40° 39' 33.0" N- |
| Longitude (NAD83) | 112° 12' 10.0" W- | |
| Overall Structure Height | 308.40 feet | |
| Support Structure Height | 308.40 feet | |
| Ground Elevation Above Mean Sea Level (AMSL) | 9035.32 feet | |
| Structure Type | TOWER - Free Standing or Guyed Structure | |
| Tower Owner | DTV UTAH, LC | |
| Date Constructed | 10/28/1999 |
| Facility ID | Call Sign | Service |
|---|---|---|
| 69396 | KUED | DTV |
| 1136 | KUCW | DTV |
| 69582 | KUEN | DTV |
| 6823 | KBYU-TV | DTV |
| 6359 | KSL-TV | DTV |
| 36607 | KJZZ-TV | DTV |
| 35823 | KUTV | DTV |
| Section | Question | Response |
|---|---|---|
| Tower Rigging Costs | Complex Tower | Terrain constrained |
| Helicopter Services Required | Are helicopter services required? | No |
| Name | Description |
|---|---|
Rigging to replace panels on antenna |
Replacement of Antenna Panels on Main and Aux Antennas |
| Section | Question | Response |
|---|---|---|
| Outside Project Management Services | Do you require outside project management services? | Yes |
| Number of Hours | 250 | |
| Explanation | KTVX Allocated Costs: DTV Utah will provide project management on site. Additionally, station will retain RF Engineers to review site construction as needed. | |
| 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 | Yes | |
| 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 | Yes | |
| Additional Field Engineering Service | Yes | |
| Number of Days | 30 | |
| Justification | On site RF Engineering to inspect and supervise construction on behalf of station |
| Name | Description |
|---|---|
Allocation Consulting |
RF Consultant analysis of channel allocations, Interference issues, and spectrum issues |
Building Structural Engineering |
Structural Engineer review and analysis of building and 2nd Floor Combiner Weight Issues |
Prepare and File FCC Progress Reports |
Prepare and File FCC Quarterly Progress Reports |
RF Consultant |
RF Consultant for antenna and combiner designs |
Reimbursement Reviews |
Reimbursement Reviews with FCC, E&Y, and Cavell. |
| 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 | Yes | |
| BLM or NFS Coordination | 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 | |
| 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 |
|---|---|
Accounting |
DTV Utah Accounting and Allocation of costs to stations |
Remove and Disposal of Equipment |
Common Equipment Removal and Disposal. Rigging, road access, packing materials |
Site Access and Transportation |
Snow Cat access; helicopter site access; Road opening (snow plowing) etc. |
| Description | Predetermined Cost Estimate |
Estimated Cost | Estimated Cost Justification | Actual Cost | Actual Cost Justification |
|---|---|---|---|---|---|
| Sub-total | $1,886,400.00 | $1,318,151.00 | N/A | $0.00 | N/A |
| Total for all systems | $3,784,840.00 | $3,108,536.00 | N/A | $0.00 | N/A |
| Interim Transmitter ULTXE | $947,000.00 | $95,500.00 | $0.00 | ||
| UHF - Liquid Cooled Solid State Transmitter 21 - 31 kW | $947,000.00 | $95,500.00 | KTVX Allocated costs for DTV Utah SITE Interim transmitter. | N/A | N/A |
| Primary Transmitter Paragon | $939,400.00 | $1,222,651.00 | $0.00 | ||
| Switchgear - industrial 800 amp | $38,200.00 | $36,300.00 | Catalog | N/A | N/A |
| Other Electrical Service: Transmitter Electrical Installation | $115,000.00 | $115,000.00 | KTVX Electrical installation of new IOT Transmitter, Beam Supplies, Heat Exchangers, Conduits, HV Lines (High Altitude Measures). | N/A | N/A |
| Single IOT system (20 kW) | $578,000.00 | $865,551.00 | Comark Quote for new 1 Tube Paragon IOT Transmitter. | N/A | N/A |
| Transformer 3 phase/480v - 300 KVA | $36,800.00 | $35,000.00 | Catalog | N/A | N/A |
| 3" Rigid Conduit and Wiring (Cost per foot) | $10,400.00 | $9,800.00 | Catalog | N/A | N/A |
| Other -- HVAC Service Type: C Size:30 (Other) | $30,000.00 | $30,000.00 | KTVX Allocated costs for modification of HVAC systems. | N/A | N/A |
| Other -- Building Addition Size: 1000.0 | $37,500.00 | $37,500.00 | DTV Utah - KTVX Allocated costs for modification of building. | N/A | N/A |
| Remote Control Wiring | $3,500.00 | $3,500.00 | Wire up existing remote control to new transmitter. | N/A | N/A |
| Removal of Existing Equipment | $75,000.00 | $75,000.00 | Removal of existing KTVX Transmitter cabinets, Beam Supplies (2); Heat Exchangers (2); and other equipment. Rigging, All Terrain Vehicles; forklifts; oil and glycol issues. | N/A | N/A |
| Plan Transmitter Layout and Develop Installation Drawings | $15,000.00 | $15,000.00 | KTVX Allocated Costs for Transmitter Installation layout and installation drawings | N/A | N/A |
| Description | Predetermined Cost Estimate |
Estimated Cost | Estimated Cost Justification | Actual Cost | Actual Cost Justification |
|---|---|---|---|---|---|
| Sub-total | $656,130.00 | $980,350.00 | N/A | $0.00 | N/A |
| Total for all systems | $3,784,840.00 | $3,108,536.00 | N/A | $0.00 | N/A |
| Primary Antenna 773 928 | $498,590.00 | $824,100.00 | $0.00 | ||
| Kathrein Engineering Fees | $41,700.00 | $41,700.00 | Estimated KTVX Allocated Costs for Kathrein Antenna Design and Range Testing | N/A | N/A |
| Feeder Cable Replacements | $8,500.00 | $8,500.00 | Estimated KTVX Allocated Costs for replacement Feeder cables as needed. | N/A | N/A |
| Replace Power Dividers | $12,500.00 | $12,500.00 | KTVX Allocated Cost Estimate for power divider replacements as required. | N/A | N/A |
| Kathrein Panels | $200,000.00 | $200,000.00 | KTVX Allocated Cost Estimate for Replacement Kathrien Panels for Main Antenna. | N/A | N/A |
| UHF - High Power Top Mount Eight Station broadband panel antenna horizontally polarized | $0.00 | $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 | $5,000.00 | Catalog | N/A | N/A |
| Sweep test of existing antenna | $6,730.00 | $6,400.00 | Catalog | N/A | N/A |
| New combiner, cost per channel (without antenna) | $84,200.00 | $417,000.00 | DTV Utah Estimated Allocation of cost to KTVX for new combiner system. | N/A | N/A |
| Elbow complex, broadband, at antenna input, per 6 1/8. feedline (if needed) | $13,700.00 | $13,000.00 | Catalog | N/A | N/A |
| Combiner output splitting/switching for dual feed lines, if applicable | $126,000.00 | $120,000.00 | Catalog | N/A | N/A |
| Auxiliary Antenna 773 928 | $157,540.00 | $156,250.00 | $0.00 | ||
| Kathrein Panels | $100,000.00 | $100,000.00 | DTV Utah Estimated Allocated Costs for KTVX for replacement panels for Aux Antenna. | N/A | N/A |
| UHF – Broadband Panel, Side Mount Auxiliary/Interim, 475 horizontally polarized | $0.00 | $0.00 | N/A | N/A | N/A |
| Kathrein Engineering Fees | $20,850.00 | $20,850.00 | Estimated KTVX Allocated costs for Kathrein Engineering for Aux Antenna Replacement Panels. | N/A | N/A |
| Sweep test of existing antenna | $6,730.00 | $6,400.00 | Catalog | N/A | N/A |
| Power Dividers | $6,500.00 | $6,500.00 | KTVX Allocated cost estimated for power divider replacements as required. | N/A | N/A |
| Elbow complex, broadband, at antenna input, per 6 1/8. feedline (if needed) | $13,700.00 | $13,000.00 | Catalog | 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 | Catalog | N/A | N/A |
| Feeder Cables | $4,500.00 | $4,500.00 | KTVX Allocated Costs for Feeder Cable Replacements As Needed. | N/A | N/A |
| Description | Predetermined Cost Estimate |
Estimated Cost | Estimated Cost Justification | Actual Cost | Actual Cost Justification |
|---|---|---|---|---|---|
| Sub-total | $187,500.00 | $187,500.00 | N/A | $0.00 | N/A |
| Total for all systems | $3,784,840.00 | $3,108,536.00 | N/A | $0.00 | N/A |
| Primary Transmission Line | $96,500.00 | $96,500.00 | $0.00 | ||
| RF Optimization for New Channels | $7,500.00 | $7,500.00 | KTVX Allocated Costs Optimization of line on new channels. Main Antenna. | N/A | N/A |
| Replacement Section | $7,000.00 | $7,000.00 | KTVX Allocation of costs for replacement line sections as needed. | N/A | N/A |
| Interconnection to new combiner | $82,000.00 | $82,000.00 | KTVX Allocated Cost Estimate. Coax from TX to Main Antenna Combiner | N/A | N/A |
| Auxiliary Transmission Line | $91,000.00 | $91,000.00 | $0.00 | ||
| Replacement line section | $4,000.00 | $4,000.00 | Aux Antenna - KTVX Estimated allocation of costs for replacement line sections as required. | N/A | N/A |
| Optimization of Existing Line | $5,000.00 | $5,000.00 | RF Optimization of transmission line on new channels. Aux Antenna. | N/A | N/A |
| Interconnection to Aux Combiner | $82,000.00 | $82,000.00 | KTVX Allocated Cost Estimate to interconnect coax from transmitter to aux antenna combiner | N/A | N/A |
| Description | Predetermined Cost Estimate |
Estimated Cost | Estimated Cost Justification | Actual Cost | Actual Cost Justification |
|---|---|---|---|---|---|
| Sub-total | $516,000.00 | $95,000.00 | N/A | $0.00 | N/A |
| Total for all systems | $3,784,840.00 | $3,108,536.00 | N/A | $0.00 | N/A |
| Primary Tower TOWER | $516,000.00 | $95,000.00 | $0.00 | ||
| Rigging to replace panels on antenna | $95,000.00 | $95,000.00 | DTV Utah Estimate of KTVX Allocation for rigging and labor to replace antenna panels as required. | N/A | N/A |
| Complex Tower (includes, for example, those with candelabras and/or stacked antennas) | $421,000.00 | $0.00 | N/A | N/A | N/A |
| Description | Predetermined Cost Estimate |
Estimated Cost | Estimated Cost Justification | Actual Cost | Actual Cost Justification |
|---|---|---|---|---|---|
| Sub-total | $331,420.00 | $320,750.00 | N/A | $0.00 | N/A |
| Total for all systems | $3,784,840.00 | $3,108,536.00 | N/A | $0.00 | N/A |
| Outside Professional Services | $331,420.00 | $320,750.00 | $0.00 | ||
| Prepare and or review reimbursement form | $2,630.00 | $2,500.00 | Catalog | N/A | N/A |
| Address transition timing and coordination issues w/ other stations and wireless | $2,630.00 | $2,500.00 | Catalog | N/A | N/A |
| Perform engineering study for new channel assignment and antenna development | $7,360.00 | $7,000.00 | Catalog | N/A | N/A |
| Prepare engineering section of FCC Form 2100 (main), Construction Permit Application | $3,155.00 | $3,000.00 | Catalog | N/A | N/A |
| Prepare engineering section of FCC Form 2100 (main), License to Cover Application | $1,580.00 | $1,500.00 | Catalog | N/A | N/A |
| Prepare request for Special Temporary Authorization | $4,100.00 | $3,000.00 | Catalog | N/A | N/A |
| Attorney Fees - Prepare and File FCC Form 2100 (main), Construction Permit Application | $5,260.00 | $5,000.00 | Catalog | N/A | N/A |
| Attorney Fees -Prepare and File FCC Form 2100 (main), License to Cover Application | $2,365.00 | $2,250.00 | Catalog | N/A | N/A |
| Environmental Assessment, if triggered by NEPA Section 106 review or for certain structures over 450 feet | $10,520.00 | $10,000.00 | Catalog | N/A | N/A |
| Comprehensive coverage verification via field study, if needed | $84,200.00 | $80,000.00 | Catalog | N/A | N/A |
| Additional Field Engineering Service, 30 Days | $45,000.00 | $45,000.00 | RF Engineer on site to supervise installation and construction of KTVX Equipment. | N/A | N/A |
| Allocation Consulting | $15,000.00 | $15,000.00 | KTVX Allocation of costs. RF Engineering Consultant to review channel allocations, interference, alternative channels, support can not construct filing. | N/A | N/A |
| Building Structural Engineering | $30,900.00 | $30,900.00 | KTVX Allocation of costs related to building structural and weight analysis. | N/A | N/A |
| Prepare and File FCC Progress Reports | $18,000.00 | $18,000.00 | Prepare and file FCC Progress Reports | N/A | N/A |
| Reimbursement Reviews | $10,600.00 | $10,600.00 | Reimbursement Reviews with FCC, E&Y, Cavell. | N/A | N/A |
| RF Consultant | $16,000.00 | $16,000.00 | KTVX Allocation of Costs. RF Consulting Engineer for Antenna and Combiner overall system design. Vendor specs and system range testing. | N/A | N/A |
| RF Exposure Measurements | $21,050.00 | $20,000.00 | Catalog | N/A | N/A |
| Project management of the transition | $39,500.00 | $37,500.00 | Catalog | N/A | N/A |
| Attorney Fees - Negotiation of lease and other matters for shared locations | $4,210.00 | $4,000.00 | Catalog | N/A | N/A |
| Attorney Fees - Prepare and File request for Special Temporary Authorization | $7,360.00 | $7,000.00 | Catalog | N/A | N/A |
| Description | Predetermined Cost Estimate |
Estimated Cost | Estimated Cost Justification | Actual Cost | Actual Cost Justification |
|---|---|---|---|---|---|
| Sub-total | $207,390.00 | $206,785.00 | N/A | $0.00 | N/A |
| Total for all systems | $3,784,840.00 | $3,108,536.00 | N/A | $0.00 | N/A |
| Other Expenses | $207,390.00 | $206,785.00 | $0.00 | ||
| DTV Medical Facility Notification | $11,550.00 | $11,000.00 | Catalog | N/A | N/A |
| Develop and air announcement of upcoming channel change | $3,500.00 | $3,500.00 | Production costs to develop and air channel change announcement. | N/A | N/A |
| BLM or NFS Coordination | $1,500.00 | $1,500.00 | KTVX Estimate of allocated costs. | N/A | N/A |
| FCC Filing Fees - Special Temporary Authorization request | $195.00 | $190.00 | Catalog | N/A | N/A |
| FCC Filing Fees - Form 2100 license to cover application | $335.00 | $325.00 | Catalog | N/A | N/A |
| Non-zoning permits | $5,900.00 | $5,900.00 | KTVX Estimate of Cost Allocation. | N/A | N/A |
| Disposal Costs (for equipment and other waste, net of any salvage value) | $27,500.00 | $27,500.00 | DTV Utah estimate of allocated costs for KTVX - Combiner and other common equipment removal and rigging down mountain. | N/A | N/A |
| Equipment Delivery and Handling Charges | $45,000.00 | $45,000.00 | DTV Utah estimate of KTVX Allocation of Costs for delivery of equipment up mountain. | N/A | N/A |
| MVPD Notification of Channel Change | $5,000.00 | $5,000.00 | N/A | N/A | N/A |
| Site Access and Transportation | $27,500.00 | $27,500.00 | DTV Utah Estimate of Cost Allocation to KTVX for site transportation and site access including snow cats, helicopter services, road clearing, snow plowing etc. | N/A | N/A |
| Accounting | $5,800.00 | $5,800.00 | DTV Utah estimate of KTVX allocation of costs for accounting services for project. | N/A | N/A |
| FCC Filing Fees - Form 2100 minor change CP application | $1,110.00 | $1,070.00 | Catalog | N/A | N/A |
| Equipment Storage | $37,500.00 | $37,500.00 | DTV Utah estimate of allocated costs to KTVX for equipment storage on site and logistics at base of mountain. etc. | N/A | N/A |
| Remove and Disposal of Equipment | $35,000.00 | $35,000.00 | Removal and disposal of KTVX Equipment down the mountain. | N/A | N/A |
| Predetermined Cost Estimate |
Estimated Cost | Actual Cost | |
|---|---|---|---|
| Total for all systems | $3,784,840.00 | $3,108,536.00 | $0.00 |
| 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. | Elizabeth Ryder General Counsel 07/11/2017 |
