TV Broadcaster Relocation Fund Reimbursement Application

Applicant Information

Applicant Name, Type, and Contact Information

Applicant	Address	Phone	Email	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

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

Reimbursement Contact Information

Reimbursement Contact Name and Information

Applicant	Address	Phone	Email
[Confidential]

Preparer Contact Information

Preparer Contact Name and Information

Applicant	Address	Phone	Email
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

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

Broadcaster Information and Transition Plan

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	Replace transmitter and share new antenna and new transmission line with KODE. Acquire new interim antenna and new line for continued operation during construction and duration of assigned phase. Map and analyze tower; design and implement modifications.

Transmitters

Section	Question	Response
Transmitter Related Expenses	Do you have transmitter related expenses?	Yes

Primary Transmitter

Existing Transmitter Information

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	QXD1
	Year	2010
	Type	Inductive Output Tube
	IOT Power Type	Single
	Power Capacity	30 kW

Primary Transmitter

New Transmitter Costs

Section	Question	Response
New Transmitter	Use	Primary (Main)
	Change Type	Purchase New
	Is this a request for upgraded equipment?	Yes
	Manufacturer
	Model	HPTV-PRLX-U12
	Transmitter Type	Solid State
	Solid State Cooling	Liquid Cooled
	Solid State Power capacity	20 kW
	Justification for New Transmitter	The manufacturer of the existing transmitter is out of business and no factory support is available for the existing transmitter. A new Comark Paragon MSDC IOT transmitter is the basis for a replacement as suggested by the FCC. See P#3812 for final equip.

Primary Transmitter

Other Transmitter Costs

Section	Question	Response
Electrical Service	Service Entrance (3 phases 800A 208V)	No
	Switchgear (industrial 800 amp)	Yes
	Transformer (480V)	Yes
	Power	150 kVA
	Rigid Conduit and Wiring	Yes
	Size	3 inches
	Length	500.0 feet
	Other Electrical Service	No
	Description	N/A
HVAC Service	Does the replacement transmitter require HVAC Service?	Yes
	Type	Heating and Cooling
	Size	15 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	720.0 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

Primary Transmitter

Other Transmitter Cost Not Listed

Name	Description
Additional Interior RF System	Interior RF System Existing Transmitter to Interim Transmission line

Antennas

Section	Question	Response
Antenna Related Expenses	Do you have antenna related expenses?	Yes

Primary Antenna

Existing Antenna Information

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?	No
	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:	175.0 kW
	Manufacturer
	Model	TFU-31JTH-R O4
	Year	2010

Primary Antenna

New Antenna Costs

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?	Yes
	Is antenna directional?	No
	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 Panel
	Number of Stations Supported	2
	Number of Panels/Bays	16
	Lower Limit	491.00 MHz
	Upper Limit	527.00 MHz
	Design power capacity in use	34.0 %
	Other Antenna Type	N/A
	ERP:	525.0 kW
	Manufacturer
	Model	TUM25-04-16/64H-R-1-T
	Year	2018
	Justification for New Antenna	The existing primary antenna is a single channel slotted coaxial which cannot accommodate the assigned channel. It is considered an upgrade but should be fully reimbursable since it will be a shared antenna with KODE.

Primary Antenna

Other Antenna Costs

Section	Question	Response
Combiner for Shared Antenna	Do you need a Combiner for a Shared Antenna?	Yes
	Type	New
	Number of channels supported	2
	Frequencies of channels supported	Upper and lower frequency
	Frequency	491.0 MHz - 527.0 MHz
	Do you need a combiner output splitter/switcher for dual feed lines?	Yes
Elbow Complex	Do you require the separate purchase of the Elbow Complex?	Yes
	Broadband or Single Channel?	Broadband
	Feed Line Size	8 3/16 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?	No
Sweep Test	Do you require the sweep testing of transmission line and antenna?	Yes

Primary Antenna

Other Antenna Cost Not Listed

Name	Description
Top Plate Mods	The existing top plate will need to be studied and possibly modified to support and interface with the new top-mount antenna

Interim Antenna

New Antenna Costs

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?	No
	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	Slotted Coaxial
	Number of Stations Supported	N/A
	Number of Panels/Bays	N/A
	Lower Limit	N/A
	Upper Limit	N/A
	Design power capacity in use	N/A
	Other Antenna Type	N/A
	ERP:	175.0 kW
	Manufacturer
	Model	TFU-8WB-R C160
	Year	2018
	Justification for New Antenna	An interim antenna is necessary to keep station on the air during primary antenna replacement and for the duration of the assigned phase.

Interim Antenna

Other Antenna Costs

Section	Question	Response
Elbow Complex	Do you require the separate purchase of the Elbow Complex?	Yes
	Broadband or Single Channel?	S
	Feed Line Size	4 1/16 inches
Side Mount Brackets	Do you require the separate purchase of side mount brackets for an antenna?	Yes
Pattern Scatter Analysis	Do you require separate purchase of pattern scatter analysis for a side mount high or medium power antenna?	Yes
Sweep Test	Do you require the sweep testing of transmission line and antenna?	Yes

Interim Antenna

Other Antenna Cost Not Listed

Information not provided.

Transmission Line

Section	Question	Response
Transmission Line Related Expenses	Do you have transmission line related expenses?	Yes

Primary Transmission Line

Existing Transmission Line

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	4 1/16 inches
	Other Diameter	N/A
	Segment Length	19 1/2 inches
	Other Segment Length	N/A
	Number of parallel runs	1
	Length	1090 feet per run

Primary Transmission Line

New Transmission Line

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?	Yes
	Type	Rigid
	Diameter	8 3/16 inches
	Other Diameter	N/A
	Segment Length	Broadband
	Other Segment Length	N/A
	Number of parallel runs	1
	Length	1090 feet per run
	Justification for New Transmission Line	Transmission line will be shared with the KODE post-auction facility which will result in an overall system savings for the FCC since the stations will collocate instead of build-out independently at separate sites.

Primary Transmission Line

Other Transmission Line Expenses Not Listed

Information not provided.

Interim Transmission Line

New Transmission Line

Section	Question	Response
New Transmission Line Costs	Use	Interim
	Description of Use	N/A
	Change Type	Purchase New
	Type	Flexible Air
	Diameter	5 inches
	Segment Length	N/A
	Other Segment Length
	Number of parallel runs	1
	Length	1010 feet per run
	Justification for New Transmission Line	An interim transmission line is necessary for the interim antenna to keep station on the air during primary antenna replacement and for the duration of the assigned phase.

Interim Transmission Line

Other Transmission Line Expenses Not Listed

Information not provided.

Tower Equipment And Rigging Costs

Section	Question	Response
Tower Equipment or Rigging Costs Changes	Do you have tower equipment or rigging costs changes?	Yes

Primary Tower

Existing Tower

Section	Question	Response
Existing Tower Description	Type of change	Modify Existing
	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?	No
	Is tower compliant with Rev G?	No
Existing Tower Structure Registration	Do you have a tower registration number?	Yes
Existing Tower Structure Registration	ASR Number	1002544
Coordinates (NAD83)	Latitude (NAD83)	37° 04' 33.0" N-
	Longitude (NAD83)	094° 33' 17.0" W-
	Overall Structure Height	1017.05 feet
	Support Structure Height	948.15 feet
	Ground Elevation Above Mean Sea Level (AMSL)	1039.36 feet
	Structure Type	TOWER - Free Standing or Guyed Structure
	Tower Owner	Nexstar Broadcasting, Inc.
	Date Constructed	01/01/1978

Primary Tower

Tower Modification Costs

Section	Question	Response
Engineering Study	Please what type of engineering study is required, if any:	Study needed for undocumented/poorly documented tower
Tower Reinforcements	Please select whether tower reinforcements are needed:	Major Reinforcements needed

Primary Tower

Tower Rigging Costs

Section	Question	Response
Tower Rigging Costs	Complex Tower	N/A
Helicopter Services Required	Are helicopter services required?	No

Primary Tower

Other Tower Expenses Not Listed

Name	Description
Weather Delays	Weather Delays

Outside Professional Services Costs

Section	Question	Response
Outside Project Management Services	Do you require outside project management services?	Yes
	Number of Hours	750
	Explanation	It will be necessary to schedule and coordinate multiple vendors, complete progress reports, and update Schedule 399. Station does not have available personnel or personnel trained in project management for such complex projects.
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	1
	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	1
	NEPA Section 106 environmental review	No
	Environmental Assessment	No
	ASR Modification	Yes
	FAA Consultation (including preparation of FAA Form 7460)	Yes
	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	No
	RF exposure measurements	No
	Additional Field Engineering Service	Yes
	Number of Days	25
	Justification	It will be necessary to survey the site, plan the equipment, develop specifications for purchasing, and oversee multiple vendor RF projects. Station does not have available personnel or personnel trained in such services.

Outside Professional Services Costs

Other Professional Services Expenses Not Listed

Information not provided.

Other Expenses

Section	Question	Response
AM Pattern Disturbance	Is an Impact Study needed?	Yes
AM Pattern Disturbance	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	Yes
	BLM or NFS Coordination	No
	FCC Construction Permit Minor Change	No
	FCC License to Cover Application	No
	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

Other Expenses

Other Expenses Not Listed

Name	Description
Use Tax	Use tax on materials

Cost Information

Transmitters

Where no predetermined cost estimate is available, any estimate provided will also become the predetermined cost (displayed in italics).

Description	Predetermined Cost Estimate	Estimated Cost	Estimated Cost Justification	Actual Cost	Actual Cost Justification
Sub-total	$1,068,861.00	$684,819.50	N/A	$451,320.75	N/A
Total for all systems	$3,830,326.00	$2,314,186.13	N/A	$1,403,777.05	N/A
Primary Transmitter HPTV-PRLX-U12	$1,068,861.00	$684,819.50		$451,320.75
15 Ton system	$88,400.00	$16,797.50	KSNF Shared cost with KODE FAC ID 18283; 50% cost of 12.5 ton units	$8,398.75	N/A
Additional Interior RF System	$140,000.00	$140,000.00	N/A	$0.00	N/A
Other -- Building Addition Size: 720.0	$66,711.00	$66,711.00	Costs: 1) Electrical for new bldg is $42,500; 2) New 24x30 building is $49,672; & 3) New Ice Shield is $41,250. Total cost of $133,422. Since these are shared expenses with KODE, the shared cost is $66,711. See attached Fagan Electric, MSBI & PCI quotes	$66,711.00	a
3" Rigid Conduit and Wiring (Cost per foot)	$26,000.00	$24,500.00	N/A	N/A	N/A
Transformer 3 phase/480v - 150 KVA	$25,550.00	$24,300.00	N/A	N/A	N/A
UHF - Liquid Cooled Solid State Transmitter 14.2 - 20 kW	$684,000.00	$376,211.00	See Hitachi quote P#3812_PRLXU7-KSNF-080718	$376,211.00	N/A
Switchgear - industrial 800 amp	$38,200.00	$36,300.00	N/A	$0.00	N/A

Components

Actual Information Description	File Name
15 Ton system	Component Description: HVAC, installment #1, 50% shared cost with KODE Amount: $8,398.75
Additional Interior RF System	Component Description: Electrical and installation services, installment #1 Amount: $25,950.00 Component Description: Electrical and installation services, installment #2 Amount: $25,950.00
Other -- Building Addition Size: 720.0	Component Description: Electrical service to transmitter building, installment #2, shared cost with KODE FAC ID 18283. Amount: $10,000.00 Component Description: Electrical service to transmitter building, installment #3, shared cost with KODE FAC ID 18283. Amount: $5,250.00 Component Description: Electrical service, installment #1, 50% of invoice, shared cost with KODE FAC ID 18283. Amount: $6,000.00 Component Description: Electrical services to the transmitter building - split cost with KODE Amount: $2,154.88 Component Description: Balance due on completion Amount: $6,875.00 Component Description: Concrete pad and ice shield, installment #1, see also use tax Amount: $13,750.00 Component Description: 20% deposit for contract on steel building, 50% of invoice, shared cost with KODE FAC ID 18283. Amount: $4,967.20 Component Description: Progress billing, 50% share of invoice, shared cost with KODE FAC ID 18283 Amount: $4,668.80 Component Description: 100% concrete slab, 100% building materials, progress billing; 50% of invoice, shared cost with KODE FAC ID 18283 Amount: $15,200.00
3" Rigid Conduit and Wiring (Cost per foot)	Information not provided.
Transformer 3 phase/480v - 150 KVA	Information not provided.
UHF - Liquid Cooled Solid State Transmitter 14.2 - 20 kW	Component Description: Transmitter, installment #2 Amount: $169,294.95 Component Description: Transmitter, installment #3 Amount: $18,810.55 Component Description: Transmitter, installment #1 Amount: $188,105.50
Switchgear - industrial 800 amp	Component Description: Electrical and installation services, installment #1 Amount: $18,150.00 Component Description: Electrical and installation services, installment #2 Amount: $18,150.00

Cost Information

Antennas

Where no predetermined cost estimate is available, any estimate provided will also become the predetermined cost (displayed in italics).

Description	Predetermined Cost Estimate	Estimated Cost	Estimated Cost Justification	Actual Cost	Actual Cost Justification
Sub-total	$1,150,490.00	$463,445.00	N/A	$310,865.00	N/A
Total for all systems	$3,830,326.00	$2,314,186.13	N/A	$1,403,777.05	N/A
Interim Antenna TFU-8WB-R C160	$134,110.00	$90,420.00		$47,920.00
UHF - Lower Power Side Mount, One station antenna - medium power (50-200 kW), horizontally polarized	$89,400.00	$47,920.00	See Dielectric quote DMS118	$47,920.00	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
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
Elbow complex, single channel, at antenna input, per 4 1/16. feedline (if needed)	$9,570.00	$9,100.00	N/A	N/A	N/A
Sweep test of existing antenna	$6,730.00	$6,400.00	N/A	N/A	N/A
Primary Antenna TUM25-04-16/64H-R-1-T	$1,016,380.00	$373,025.00		$262,945.00
Combiner output splitting/switching for dual feed lines, if applicable	$126,000.00	$60,000.00	Shared expense with KODE; therefore, budgeting for $60,000 for each station.	$31,285.00	N/A
UHF - High Power Top Mount (200-1000 kW), Two Station broadband panel antenna, elliptically or circularly polarized	$768,000.00	$249,075.00	Antenna cost is $627,000, less VPOL $128,850 which is upgrade, not reimbursable; (see attached Dielectric Quote); however, it is a shared expense with KODE. Therefore, the cost for KSNF is $249,075.	$224,167.50	N/A
Sweep test of existing antenna	$6,730.00	$3,200.00	Shared expense with KODE; therefore, budgeting for $3,200 for each station.	N/A	N/A
New combiner, cost per channel (without antenna)	$84,200.00	$40,000.00	Shared expense with KODE; therefore, budgeting for $40,000 for each station.	N/A	N/A
Elbow complex, broadband, at antenna input, per 8 3/16. feedline (if needed)	$18,950.00	$8,250.00	Elbow complex cost is $16,500 (see Dielectric Quote); however, it is a shared expense with KODE. Therefore, the cost for KSNF is $8,250.	$7,492.50	N/A
Top Plate Mods	$12,500.00	$12,500.00	Cost will be in excess of $25,000. Shared expense with KODE; therefore, budgeting for $12,500 for each station.	N/A	N/A

Components

Actual Information Description	File Name
UHF - Lower Power Side Mount, One station antenna - medium power (50-200 kW), horizontally polarized	Component Description: 45% installment due on interim antenna Amount: $21,564.00 Component Description: Balance due on interim antenna Amount: $4,792.00 Component Description: 45% installment due prior to ship Amount: $21,564.00
Pattern scatter analysis for side mount high/med power antennas (if not included in antenna base cost)	Information not provided.
Side mount brackets for high power antennas (if not included in antenna base cost)	Information not provided.
Elbow complex, single channel, at antenna input, per 4 1/16. feedline (if needed)	Information not provided.
Sweep test of existing antenna	Information not provided.
Combiner output splitting/switching for dual feed lines, if applicable	Component Description: Combiner, installment #2, shared cost with KODE FAC ID 18283. Amount: $14,078.25 Component Description: Combiner, installment #1, shared cost with KODE FAC ID 18283. Amount: $14,078.25 Component Description: Combiner, installment #3, shared cost with KODE FAC ID 18283 Amount: $3,128.50 Component Description: Electrical and installation services, installment #1 Amount: $1,850.00 Component Description: Electrical and installation services, installment #2 Amount: $1,850.00
UHF - High Power Top Mount (200-1000 kW), Two Station broadband panel antenna, elliptically or circularly polarized	Component Description: KSNF share of antenna cost, installment #2; see also KODE FAC ID 18283 Amount: $112,083.75 Component Description: KSNF share of antenna cost, installment #1; see also KODE FAC ID 18283. Amount: $112,083.75
Sweep test of existing antenna	Information not provided.
New combiner, cost per channel (without antenna)	Information not provided.
Elbow complex, broadband, at antenna input, per 8 3/16. feedline (if needed)	Component Description: KSNF share of elbow cost, installment #1; see also KODE FAC ID 18283. Amount: $3,746.25 Component Description: KSNF share of elbow cost, installment #2; see also KODE FAC ID 18283 Amount: $3,746.25
Top Plate Mods	Information not provided.

Cost Information

Transmission Line

Where no predetermined cost estimate is available, any estimate provided will also become the predetermined cost (displayed in italics).

Description	Predetermined Cost Estimate	Estimated Cost	Estimated Cost Justification	Actual Cost	Actual Cost Justification
Sub-total	$540,960.00	$235,887.13	N/A	$121,398.42	N/A
Total for all systems	$3,830,326.00	$2,314,186.13	N/A	$1,403,777.05	N/A
Interim Transmission Line	$106,050.00	$101,000.00		$0.00
Flexible Air Transmission Line - dielectric, 5"	$106,050.00	$101,000.00	N/A	N/A	N/A
Primary Transmission Line	$434,910.00	$134,887.13		$121,398.42
Rigid Transmission Line - copper, 8 3/16" broadband	$434,910.00	$134,887.13	Transmission Line cost is $269,774.25 (see Dielectric Quote); however, it is a shared expense with KODE. Therefore, the cost for KSNF is $134,887.13. The shared expense for larger line is less than each station independently purchasing 6-1/8" rigid line.	$121,398.42	N/A

Components

Actual Information Description	File Name
Flexible Air Transmission Line - dielectric, 5"	Information not provided.
Rigid Transmission Line - copper, 8 3/16" broadband	Component Description: KSNF share of transmission line cost, installment #2; see also KODE FAC ID 18283 Amount: $59,018.46 Component Description: KSNF share of transmission line cost, installment #2; see also KODE FAC ID 18283. Amount: $1,680.75 Component Description: KSNF share of transmission line, installment #1; see also KODE FAC ID 18283 Amount: $1,680.75 Component Description: KSNF share of transmission line, installment #1, see also KODE FAC ID 18283. Amount: $59,018.46

Actual Information Description

File Name

Flexible Air Transmission Line - dielectric, 5"

Information not provided.

Rigid Transmission Line - copper, 8 3/16" broadband

Component Description:: KSNF share of transmission line cost, installment #2; see also KODE FAC ID 18283
Amount:: $59,018.46

Component Description:: KSNF share of transmission line cost, installment #2; see also KODE FAC ID 18283.
Amount:: $1,680.75

Component Description:: KSNF share of transmission line, installment #1; see also KODE FAC ID 18283
Amount:: $1,680.75

Component Description:: KSNF share of transmission line, installment #1, see also KODE FAC ID 18283.
Amount:: $59,018.46

Cost Information

Tower Equipment and Rigging Costs

Where no predetermined cost estimate is available, any estimate provided will also become the predetermined cost (displayed in italics).

Description	Predetermined Cost Estimate	Estimated Cost	Estimated Cost Justification	Actual Cost	Actual Cost Justification
Sub-total	$705,200.00	$520,594.50	N/A	$466,421.35	N/A
Total for all systems	$3,830,326.00	$2,314,186.13	N/A	$1,403,777.05	N/A
Primary Tower TOWER	$705,200.00	$520,594.50		$466,421.35
Tower mapping for an undocumented/poorly documented tower and preparation of documentation necessary for tower load study	$26,300.00	$12,500.00	Shared expense with KODE; therefore, budgeting for $12,500 for each station.	$3,000.00	N/A
Major tower reinforcement/modifications	$421,000.00	$221,089.00	Shared expense with KODE; $152,326 per quote 09201804T from Coast to Coast, attached, which is KSNF share of cost plus $10,000 initial deposit. See also FDH quote for materials KSNF share $68,763	$186,707.50	N/A
Tall Tower (greater than 500')	$210,500.00	$239,605.50	See Coast to Coast quote 08261802T $105823 for interim installation and Coast to Coast quote 09201802T $133782.50 for main installation	$229,313.85	N/A
Weather Delays	$47,400.00	$47,400.00	Per Coast to Coast quote, $300 per day per person, based on total inclement weather days invoiced	$47,400.00	N/A

Components

Actual Information Description	File Name
Tower mapping for an undocumented/poorly documented tower and preparation of documentation necessary for tower load study	Component Description: Applied load check - split 50/50 with KODE Amount: $1,500.00 Component Description: Structural Analysis - split 50/50 with KODE Amount: $1,500.00 Component Description: Structural Analysis - split 50/50 with KODE Amount: $625.00 Component Description: Structural Analysis - split 50/50 with KODE Amount: $625.00
Major tower reinforcement/modifications	Component Description: Tower modification materials, installment #1, 50% of invoice shared cost with KODE Amount: $34,381.50 Component Description: Tower modifications, progress billing #3 Amount: $52,511.90 Component Description: Tower modifications, balance due Amount: $15,000.00 Component Description: Tower Modification Services, progress billing #2 Amount: $25,000.00 Component Description: Tower modification materials, installment #2, 50% of invoice shared cost with KODE Amount: $34,381.50 Component Description: Tower Modifications, progress billing #2 Amount: $25,000.00 Component Description: Tower Modifications, final balance due Amount: $15,000.00 Component Description: Tower Modifications, progress billing #3 Amount: $52,511.90 Component Description: Per vendor, deposit will be applied against final antenna installation invoice instead of Tower Mods; moving deposit to correct component Amount: ($10,000.00) Component Description: Tower Modification Services, installment #1 Amount: $49,814.10 Component Description: Deposit as agreed per Nexstar Commitment Letter and Coast to Coast Tower Service Amount: $10,000.00
Tall Tower (greater than 500')	Component Description: Interim antenna installation, installment #1 Amount: $37,038.00 Component Description: Interim antenna installation, installment #2 Amount: $63,493.85 Component Description: Main antenna installation, final installment Amount: $5,651.82 Component Description: Main antenna installation, installment #3 Amount: $30,435.51 Component Description: Main antenna installation, installment #2; Amount: $45,870.79 Component Description: Top Mount TV Antenna System installation, installment #1 Amount: $46,823.88 Component Description: Per vendor, deposit will be applied towards antenna installation costs instead of Tower Mods as previously submitted Amount: $10,000.00
Weather Delays	Component Description: Weather delays Amount: $14,400.00 Component Description: Weather delays 3.2.19 through 3.14.19 Amount: $13,500.00 Component Description: Weather delays 2.15.19 through 3.1.19 Amount: $9,300.00 Component Description: Weather delays Amount: $10,200.00

Cost Information

Outside Professional Services

Where no predetermined cost estimate is available, any estimate provided will also become the predetermined cost (displayed in italics).

Description	Predetermined Cost Estimate	Estimated Cost	Estimated Cost Justification	Actual Cost	Actual Cost Justification
Sub-total	$220,130.00	$211,750.00	N/A	$44,595.00	N/A
Total for all systems	$3,830,326.00	$2,314,186.13	N/A	$1,403,777.05	N/A
Outside Professional Services	$220,130.00	$211,750.00		$44,595.00
Project management of the transition	$118,500.00	$112,500.00	N/A	$30,595.00	N/A
Additional Field Engineering Service, 25 Days	$62,500.00	$62,500.00	Flat fee $2,500 per site visit including expenses.	N/A	N/A
FAA consultant, including cost of preparing FAA Form 7460 (Notice of Proposed Construction), if needed for height increase	$2,105.00	$2,000.00	N/A	N/A	N/A
ASR modification (prepare FCC Form 854)	$2,105.00	$2,000.00	N/A	N/A	N/A
Attorney Fees - Prepare and File request for Special Temporary Authorization	$3,680.00	$3,500.00	N/A	N/A	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 engineering section of FCC Form 2100 (main), Construction Permit Application	$3,155.00	$3,000.00	N/A	$3,000.00	N/A
Perform engineering study for new channel assignment and antenna development	$7,360.00	$7,000.00	N/A	$7,000.00	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
Prepare and or review reimbursement form	$2,630.00	$2,500.00	N/A	$2,500.00	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
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 - Prepare and File FCC Form 2100 (main), Construction Permit Application	$5,260.00	$5,000.00	N/A	N/A	N/A
Prepare request for Special Temporary Authorization	$2,050.00	$1,500.00	N/A	$1,500.00	N/A

Components

Actual Information Description	File Name
Project management of the transition	Component Description: Project management services 7.28.18 through 9.28.18 Amount: $1,275.00 Component Description: Project Management for Structural Analysis and Tower Modifications May 26, 2018 through June 29, 2018 including service provided by consultants Kessler and Gehman Associates for June 2018 progress report preparation. Amount: $825.00 Component Description: Project Management for Structural Analysis and Tower Modifications. Services from October 27, 2017 through December 31, 2017. Amount: $825.00 Component Description: Project management services May 2019 Amount: $80.00 Component Description: Project management services Feb 2019 Amount: $185.00 Component Description: Project management services Aug 2018 Amount: $75.00 Component Description: Project management services Nov 2018 Amount: $50.00 Component Description: Project management services Dec 2018 Amount: $200.00 Component Description: Project management services Sep 2018 Amount: $100.00 Component Description: Project management services Jan 2019 Amount: $290.00 Component Description: Project management services Oct 2018 Amount: $550.00 Component Description: Project management services April 2019 Amount: $60.00 Component Description: Project management services Jul 2018 Amount: $100.00 Component Description: Project management services 3.2.19 through 3.29.19 Amount: $450.00 Component Description: Project management services 9.29.18 through 10.26.18 Amount: $300.00 Component Description: Project management services 1.1.19 through 1.31.19 - items 1,2, and 4 of invoice summary Amount: $1,200.00 Component Description: Project Management for Structural Analysis and Tower Modifications including consultants Kessler and Gehman Associates. Services from January 27, 2018 through February 23, 2018. Amount: $2,550.00 Component Description: Project Management for Structural Analysis and Tower Modifications. Services from January 1, 2018 through January 26, 2018. Amount: $900.00 Component Description: Project management services Amount: $11,407.82 Component Description: Project Management services July 1, 2017 through September 29, 2017 Amount: $1,472.18 Component Description: Project Management for Structural Analysis and Tower Modifications. Services from June 30, 2018 through July 27, 2018. Amount: $1,125.00 Component Description: Project management services 5.27.17 through 6.30.17 Amount: $1,000.00 Component Description: Project management services 10.27.18 through 11.30.18 Amount: $5,500.00 Component Description: Project management services 12.1.18 through 12.31.18 Amount: $525.00
Additional Field Engineering Service, 25 Days	Information not provided.
FAA consultant, including cost of preparing FAA Form 7460 (Notice of Proposed Construction), if needed for height increase	Information not provided.
ASR modification (prepare FCC Form 854)	Information not provided.
Attorney Fees - Prepare and File request for Special Temporary Authorization	Information not provided.
Prepare engineering section of FCC Form 2100 (main), License to Cover Application	Information not provided.
Prepare engineering section of FCC Form 2100 (main), Construction Permit Application	Component Description: Construction permit application Amount: $3,000.00
Perform engineering study for new channel assignment and antenna development	Component Description: Engineering study Amount: $7,000.00
Address transition timing and coordination issues w/ other stations and wireless	Information not provided.
Prepare and or review reimbursement form	Component Description: Prepare initial FCC 399 Amount: $2,500.00
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.
Attorney Fees - Prepare and File FCC Form 2100 (main), Construction Permit Application	Information not provided.
Prepare request for Special Temporary Authorization	Component Description: Prepare request for Special Temporary Authorization - item no. 3 of invoice summary Amount: $1,500.00

Cost Information

Other Expenses

Where no predetermined cost estimate is available, any estimate provided will also become the predetermined cost (displayed in italics).

Description	Predetermined Cost Estimate	Estimated Cost	Estimated Cost Justification	Actual Cost	Actual Cost Justification
Sub-total	$144,685.00	$197,690.00	N/A	$9,176.53	N/A
Total for all systems	$3,830,326.00	$2,314,186.13	N/A	$1,403,777.05	N/A
Other Expenses	$144,685.00	$197,690.00		$9,176.53
Equipment Delivery and Handling Charges	$25,000.00	$25,000.00	N/A	$6,780.44	N/A
Use Tax	$500.00	$500.00	Estimated use tax on materials	$396.09	N/A
MVPD Notification of Channel Change	$2,000.00	$2,000.00	N/A	N/A	N/A
Develop and air announcement of upcoming channel change	$1,500.00	$1,500.00	N/A	N/A	N/A
Disposal Costs (for equipment and other waste, net of any salvage value)	$25,000.00	$25,000.00	N/A	N/A	N/A
AM Pattern Disturbance -- Impact study	$7,890.00	$22,500.00	There are 3 AM omni stations within 3.2 kM on 1230, 1450, and 1560 kHz.	N/A	N/A
AM Pattern Disturbance -- Remedy	$21,050.00	$60,000.00	There are 3 omni AM stations within 3.2 kM	N/A	N/A
DTV Medical Facility Notification	$11,550.00	$11,000.00	N/A	$2,000.00	N/A
FCC Filing Fees - Special Temporary Authorization request	$195.00	$190.00	N/A	N/A	N/A
Non-zoning permits	$25,000.00	$25,000.00	N/A	N/A	N/A
Equipment Storage	$25,000.00	$25,000.00	N/A	N/A	N/A

Components

Actual Information Description	File Name
Equipment Delivery and Handling Charges	Component Description: Freight only Amount: $457.87 Component Description: Freight only Amount: $598.16 Component Description: forklift services for the antenna - shared cost with KODE Amount: $261.62 Component Description: Freight on Combiner, installment #3, shared cost with KODE FAC ID 18283 Amount: $2,457.50 Component Description: Freight only Amount: $259.29 Component Description: Freight charged for residual on interim antenna Amount: $2,746.00
Use Tax	Component Description: Use tax on materials Amount: $396.09
MVPD Notification of Channel Change	Information not provided.
Develop and air announcement of upcoming channel change	Information not provided.
Disposal Costs (for equipment and other waste, net of any salvage value)	Information not provided.
AM Pattern Disturbance -- Impact study	Information not provided.
AM Pattern Disturbance -- Remedy	Information not provided.
DTV Medical Facility Notification	Component Description: Notification of Medical Facilities Amount: $2,000.00
FCC Filing Fees - Special Temporary Authorization request	Information not provided.
Non-zoning permits	Information not provided.
Equipment Storage	Information not provided.

Cost Information

Grand Total

	Predetermined Cost Estimate	Estimated Cost	Actual Cost
Total for all systems	$3,830,326.00	$2,314,186.13	$1,403,777.05

Reimbursement Status

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

Certification

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.
The Authorized Person signing below certifies that he/she is authorized to submit this TV Broadcaster Relocation Fund Reimbursement Form on behalf of the above-named entity. The above-named entity acknowledges that all certifications and attached documentation are considered material representations. The above-named entity acknowledges the submission of the information herein creates no obligation on the part of the government to pay any amount. The above-named entity certifies that the equipment and services paid for with money from the TV Broadcaster Relocation Fund are necessary to change channels (broadcasters) or to continue to carry the signal of a broadcaster that changes channels (MVPD). The above-named entity certifies that all payments from the TV Broadcaster Relocation Fund (Fund) received by the entity listed on this form will be used only for expenses that are eligible for reimbursement from the Fund. The above-named entity certifies that it will maintain and provide to the Commission detailed records, including receipts, of all costs eligible for reimbursement actually incurred. The above-named entity acknowledges that overpayments or payments in error must be promptly refunded to the Commission. The above-named entity certifies that it is in full compliance with all statutes, rules, regulations and governmental requirements for which compliance is a pre-requisite for obtaining the payments herein requested.
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 06/28/2019

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.

The Authorized Person signing below certifies that he/she is authorized to submit this TV Broadcaster Relocation Fund Reimbursement Form on behalf of the above-named entity.
The above-named entity acknowledges that all certifications and attached documentation are considered material representations.
The above-named entity acknowledges the submission of the information herein creates no obligation on the part of the government to pay any amount.
The above-named entity certifies that the equipment and services paid for with money from the TV Broadcaster Relocation Fund are necessary to change channels (broadcasters) or to continue to carry the signal of a broadcaster that changes channels (MVPD).
The above-named entity certifies that all payments from the TV Broadcaster Relocation Fund (Fund) received by the entity listed on this form will be used only for expenses that are eligible for reimbursement from the Fund.
The above-named entity certifies that it will maintain and provide to the Commission detailed records, including receipts, of all costs eligible for reimbursement actually incurred.
The above-named entity acknowledges that overpayments or payments in error must be promptly refunded to the Commission.
The above-named entity certifies that it is in full compliance with all statutes, rules, regulations and governmental requirements for which compliance is a pre-requisite for obtaining the payments herein requested.

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

06/28/2019

Certification

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).
The Authorized Person signing below certifies and represents that he/she is authorized to submit this TV Broadcaster Relocation Fund Reimbursement Form on behalf of the above-named entity. The above-named entity certifies that the statements in this form and attached documentation are true, complete, and correct. The above-named entity acknowledges that all certifications and attached documentation are considered material representations. The above-named entity acknowledges the submission of the information herein creates no obligation on the part of the government to pay any amount. The above-named entity certifies that the equipment and services paid for with money from the TV Broadcaster Relocation Fund are necessary to change channels (full power and Class A stations) and/or otherwise modify a television station’s facility as a result of the spectrum repack (LPTV/TV Translator stations); or to minimize service disruption resulting from a repacked television station (FM stations); or to continue to carry the signal of a broadcaster that changes channels (MVPD) . The above-named entity certifies that all payments from the TV Broadcaster Relocation Fund (Fund) received by the entity listed on this form will be used only for expenses that are eligible for reimbursement from the Fund. The above-named entity certifies that the cost information/documents submitted reflect costs actually incurred. The above-named entity acknowledges that overpayments or payments in error must be promptly refunded to the Commission. The above-named entity certifies that it is in full compliance with all statutes, rules, regulations and governmental requirements for which compliance is a prerequisite for obtaining the payments herein requested.
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 06/28/2019

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).

The Authorized Person signing below certifies and represents that he/she is authorized to submit this TV Broadcaster Relocation Fund Reimbursement Form on behalf of the above-named entity.
The above-named entity certifies that the statements in this form and attached documentation are true, complete, and correct.
The above-named entity acknowledges that all certifications and attached documentation are considered material representations.
The above-named entity acknowledges the submission of the information herein creates no obligation on the part of the government to pay any amount.
The above-named entity certifies that the equipment and services paid for with money from the TV Broadcaster Relocation Fund are necessary to change channels (full power and Class A stations) and/or otherwise modify a television station’s facility as a result of the spectrum repack (LPTV/TV Translator stations); or to minimize service disruption resulting from a repacked television station (FM stations); or to continue to carry the signal of a broadcaster that changes channels (MVPD) .
The above-named entity certifies that all payments from the TV Broadcaster Relocation Fund (Fund) received by the entity listed on this form will be used only for expenses that are eligible for reimbursement from the Fund.
The above-named entity certifies that the cost information/documents submitted reflect costs actually incurred.
The above-named entity acknowledges that overpayments or payments in error must be promptly refunded to the Commission.
The above-named entity certifies that it is in full compliance with all statutes, rules, regulations and governmental requirements for which compliance is a prerequisite for obtaining the payments herein requested.

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

06/28/2019

(REFERENCE COPY - Not for submission) FCC Form 399: Reimbursement Request

Applicant Information

Applicant Name, Type, and Contact Information

Reimbursement Contact Information

Reimbursement Contact Name and Information

Preparer Contact Information

Preparer Contact Name and Information

Broadcaster Information and Transition Plan

Transmitters

Primary Transmitter

Existing Transmitter Information

Primary Transmitter

New Transmitter Costs

Primary Transmitter

Other Transmitter Costs

Primary Transmitter

Other Transmitter Cost Not Listed

Antennas

Primary Antenna

Existing Antenna Information

Primary Antenna

New Antenna Costs

Primary Antenna

Other Antenna Costs

Primary Antenna

Other Antenna Cost Not Listed

Interim Antenna

New Antenna Costs

Interim Antenna

Other Antenna Costs

Interim Antenna

Other Antenna Cost Not Listed

Transmission Line

Primary Transmission Line

Existing Transmission Line

Primary Transmission Line

New Transmission Line

Primary Transmission Line

Other Transmission Line Expenses Not Listed

Interim Transmission Line

New Transmission Line

Interim Transmission Line

Other Transmission Line Expenses Not Listed

Tower Equipment And Rigging Costs

Primary Tower

Existing Tower

Primary Tower

Tower Modification Costs

Primary Tower

Tower Rigging Costs

Primary Tower

Other Tower Expenses Not Listed

Outside Professional Services Costs

Outside Professional Services Costs

Other Professional Services Expenses Not Listed

Other Expenses

Other Expenses

Other Expenses Not Listed

Cost Information

Transmitters

Components

Cost Information

Antennas

Components

Cost Information

Transmission Line

Components

Cost Information

Tower Equipment and Rigging Costs

Components

Cost Information

Outside Professional Services

Components