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 | See attached Transition Plan. |
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 | Sigma | |
Year | 2000 | |
Type | Inductive Output Tube | |
IOT Power Type | Three | |
Power Capacity | 75 kW |
Section | Question | Response |
---|---|---|
New Transmitter | Use | Primary (Main) |
Change Type | Purchase New | |
Is this a request for upgraded equipment? | Yes | |
Manufacturer | ||
Model | ULXTED-72 | |
Transmitter Type | Solid State | |
Solid State Cooling | Liquid Cooled | |
Solid State Power capacity | 47.2 kW | |
Justification for New Transmitter | Existing transmitter cannot be converted to repacked channel per manufacturer and is no longer supported. We will upgrade to an SS at one step up from required TPO. |
Section | Question | Response |
---|---|---|
Electrical Service | Service Entrance (3 phases 800A 208V) | Yes |
Switchgear (industrial 800 amp) | Yes | |
Transformer (480V) | No | |
Power | N/A | |
Rigid Conduit and Wiring | Yes | |
Size | 3 inches | |
Length | 150.0 feet | |
Other Electrical Service | Yes | |
Description | Removal of voltage regulator and other electrical work required for transmitter | |
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 |
Name | Description |
---|---|
Transmitter Remote Control |
Transmitter Remote Control |
Section | Question | Response |
---|---|---|
New Transmitter | Use | Interim |
Description of Use | N/A | |
Change Type | Purchase | |
Manufacturer | ||
Model | THU9EVO-4 | |
Transmitter Type | Solid State | |
Solid State Cooling | Liquid Cooled | |
Solid State Power capacity | 6.5 kW | |
Justification for New Transmitter | A new interim transmitter is required at an alternate site because the existing site does not have the capacity to install a new transmitter until the old transmitter is taken off air. |
Section | Question | Response |
---|---|---|
Electrical Service | Service Entrance (3 phases 800A 208V) | Yes |
Switchgear (industrial 800 amp) | Yes | |
Transformer (480V) | No | |
Power | N/A | |
Rigid Conduit and Wiring | Yes | |
Size | 3 inches | |
Length | 150.0 feet | |
Other Electrical Service | No | |
Description | N/A | |
HVAC Service | Does the replacement transmitter require HVAC Service? | No |
Type | N/A | |
Size | N/A | |
Other Size | N/A | |
Transmitter Building Addition/Modification or Leasehold Improvement | Does the Transmitter Building require an addition, modification, other leashold improvement? | No |
Size | N/A | |
Channel 14 Costs | Is an RF Consulting Engineer needed? | N/A |
Is a channel 14 Mask Filer needed? | N/A | |
Is additional field engineering time needed? | N/A | |
Number of Days | N/A | |
Inside RF System | Is an additional interior RF system required to support this interim transmitter? | No |
Section | Question | Response |
---|---|---|
Antenna Related Expenses | Do you have antenna related expenses? | Yes |
Section | Question | Response |
---|---|---|
Existing Antenna Description | Type of change | Purchase New |
Antenna Use | Primary (Main) | |
Description of Use | N/A | |
Ownership | Owned | |
Owner | N/A | |
Site | N/A | |
Is the existing antenna shared with another station or stations? | Yes | |
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 | Broadband Panel | |
Number of Stations Supported | 3 | |
Number of Panels | 80 | |
Design power capacity in use | 100.0 % | |
Lower Limit | 580.00 MHz | |
Upper Limit | 700.00 MHz | |
Other Antenna Type | N/A | |
ERP: | 3000.0 kW | |
Manufacturer | ||
Model | PHP80E | |
Year | 2005 |
Facility ID | Call Sign |
---|---|
10192 | KRCW-TV |
21649 | KATU |
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 | 3 | |
Number of Panels/Bays | 64 | |
Lower Limit | 470.00 MHz | |
Upper Limit | 630.00 MHz | |
Design power capacity in use | 85.0 % | |
Other Antenna Type | N/A | |
ERP: | 3000.0 kW | |
Manufacturer | ||
Model | TUM25-O4-16/64H-2-R-T | |
Year | 2017 | |
Justification for New Antenna | Current antenna does not achieve omni pattern and was not designed for the lower frequency range needed by two of the stations. Parts are unavailable and manufacturer no longer supports the product. |
Section | Question | Response |
---|---|---|
Combiner for Shared Antenna | Do you need a Combiner for a Shared Antenna? | Yes |
Type | New | |
Number of channels supported | 3 | |
Frequencies of channels supported | RF channel | |
Frequency | N/A | |
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? | |
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 |
RF Channel Number |
---|
33 |
24 |
25 |
Name | Description |
---|---|
Primary Antenna - Combiner - Cooling System |
Tertiary cooling system for the RF combiner/dummy load |
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? | Yes | |
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 | Top Mount | |
Antenna position in stack | Not in Stack | |
Polarization | Horizontal | |
Type | Broadband Panel | |
Number of Stations Supported | 3 | |
Number of Panels/Bays | 8 | |
Lower Limit | 539.00 MHz | |
Upper Limit | 587.00 MHz | |
Design power capacity in use | 15.0 % | |
Other Antenna Type | N/A | |
ERP: | 50.0 kW | |
Manufacturer | ||
Model | TUM-O4-8/32H-1-R-T | |
Year | 2018 | |
Justification for New Antenna | Station must build interim facilities to be able to be on air by the transition date and to remain on air while the main site is rigged. |
Section | Question | Response |
---|---|---|
Combiner for Shared Antenna | Do you need a Combiner for a Shared Antenna? | Yes |
Type | New | |
Number of channels supported | 3 | |
Frequencies of channels supported | RF channel | |
Frequency | N/A | |
Do you need a combiner output splitter/switcher for dual feed lines? | No | |
Elbow Complex | Do you require the separate purchase of the Elbow Complex? | Yes |
Broadband or Single Channel? | B | |
Feed Line Size | 6 1/8 inches | |
Side Mount Brackets | Do you require the separate purchase of side mount brackets for an antenna? | |
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 |
RF Channel Number |
---|
33 |
24 |
25 |
Name | Description |
---|---|
Interim Antenna Rental During Transition |
Rental Antenna needed to allow for higher power output while the main and Aux. antennas are being installed |
Section | Question | Response |
---|---|---|
Transmission Line Related Expenses | Do you have transmission line related expenses? | Yes |
Section | Question | Response |
---|---|---|
Existing Transmission Line Description | Type of change | Purchase New |
Use | Primary (Main) | |
Description of Use | N/A | |
Ownership | Owned | |
Owner | N/A | |
Site | N/A | |
Is the existing transmission line shared with another station or stations? | Yes | |
Is Transmission Line in operating condition? | Yes | |
Existing Transmission Line Manufacturer and Type | Manufacturer | |
Type | Flexible Air | |
Diameter | 5 inches | |
Other Diameter | N/A | |
Segment Length | N/A | |
Other Segment Length | N/A | |
Number of parallel runs | 4 | |
Length | 1000 feet per run |
Facility ID | Call Sign |
---|---|
21649 | KATU |
10192 | KRCW-TV |
Section | Question | Response |
---|---|---|
New Transmission Line Costs | Use | Primary (Main) |
Description of Use | N/A | |
Change Type | Purchase New | |
Is this a request for upgraded equipment? | No | |
Type | Rigid | |
Diameter | 8 3/16 inches | |
Other Diameter | N/A | |
Segment Length | Broadband | |
Other Segment Length | N/A | |
Number of parallel runs | 2 | |
Length | 1010 feet per run | |
Justification for New Transmission Line | Line is no longer manufactured and will not support new antenna. |
Section | Question | Response |
---|---|---|
New Transmission Line Costs | Use | Interim |
Description of Use | N/A | |
Change Type | Purchase New | |
Type | Rigid | |
Diameter | 6 1/8 inches | |
Segment Length | Broadband | |
Other Segment Length | ||
Number of parallel runs | 1 | |
Length | 900 feet per run | |
Justification for New Transmission Line | Required for interim facility. |
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) | |
Description of Use | N/A | |
Ownership | Owned | |
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? | Unknown | |
Existing Tower Structure Registration | Do you have a tower registration number? | Yes |
ASR Number | 1207367 | |
Coordinates (NAD83) | Latitude (NAD83) | 45° 30' 57.8" N- |
Longitude (NAD83) | 122° 44' 03.1" W- | |
Overall Structure Height | 989.82 feet | |
Support Structure Height | 920.92 feet | |
Ground Elevation Above Mean Sea Level (AMSL) | 1059.04 feet | |
Structure Type | TOWER - Free Standing or Guyed Structure | |
Tower Owner | Sylvan Tower Co., LLC | |
Date Constructed | 02/09/2000 |
Facility ID | Call Sign | Service |
---|---|---|
21649 | KATU | DTV |
10192 | KRCW-TV | DTV |
Section | Question | Response |
---|---|---|
Engineering Study | Please what type of engineering study is required, if any: | Study needed for documented tower |
Tower Reinforcements | Please select whether tower reinforcements are needed: | No reinforcements needed |
Section | Question | Response |
---|---|---|
Tower Rigging Costs | Complex Tower | Terrain constrained |
Helicopter Services Required | Are helicopter services required? | No |
Name | Description |
---|---|
Additional insurance coverage |
added insurance coverage to existing umbrella policy. |
Larger Capacity Gin Pole Rental |
Antenna when delivered was 2,000 lbs heavier than was specified by mfg. so a larger capacity was needed for safety purposes. |
FM Array Re-Alignment |
Additional Tower Work needed due to FM array re-alignment. |
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 | 2 | |
Do you have Distributed Transmission System engineering services? | N/A | |
Critical Facility | N/A | |
Terrain-Shielded Facility | N/A | |
Attorney and Other Outside Consulting Services | Prepare and file Form FCC Construction Permit Application | Yes |
For Auxiliary Facility | No | |
For Main Facility | Yes | |
Prepare and file Form FCC License to Cover Application | Yes | |
For Auxiliary Facility | No | |
For Main Facility | Yes | |
Prepare request for Special Temporary Authority | Yes | |
Quantity | 2 | |
NEPA Section 106 environmental review | No | |
Environmental Assessment | No | |
ASR Modification | Yes | |
FAA Consultation (including preparation of FAA Form 7460) | Yes | |
Negotiation of Lease and other Matter for Shared Locations | No | |
Prepare or Review FCC Form 399 for Reimbursement | Yes | |
Address transition timing and coordination issues w/ other stations and wireless providers | No | |
RF Field Engineering Services | Comprehensive coverage verification via field study | No |
RF exposure measurements | Yes | |
Additional Field Engineering Service | Yes | |
Number of Days | 15 | |
Justification | Complexity of tower site and shared systems will require additional time on site. |
Section | Question | Response |
---|---|---|
AM Pattern Disturbance | Is an Impact Study needed? | Yes |
Is Remediation needed? | Yes | |
Facility Expenses | Name | N/A |
Other Distributed Transmission System Expenses Not listed | N/A | |
Name | N/A | |
Is Notification of a Medical Facility required as a result of DTV broadcasting? | Yes | |
Permit and Filing Costs | Local Zoning | Yes |
Non-zoning permits | Yes | |
BLM or NFS Coordination | No | |
FCC Construction Permit Minor Change | No | |
FCC License to Cover Application | Yes | |
FCC Special Temporary Authority Application | Yes | |
Other Miscellaneous Expenses | Does this relocation require paying Disposal Costs (for equipment and other waste, net of any salvage value)? | Yes |
Does this relocation require Equipment Delivery or Handling Charges not otherwise included in individual item costs? | Yes | |
Does this relocation require Equipment Storage? | Yes | |
Does this relocation require the Development and Airing of an Announcement regarding an upcoming channel change? | Yes | |
Does this relocation require MVPD Notification of a Channel Change? | Yes |
Name | Description |
---|---|
Site Design |
Site Plan Design Service |
Description | Predetermined Cost Estimate |
Estimated Cost | Estimated Cost Justification | Actual Cost | Actual Cost Justification |
---|---|---|---|---|---|
Sub-total | $1,876,147.09 | $1,752,322.09 | N/A | $1,587,756.18 | N/A |
Total for all systems | $5,166,476.81 | $5,383,902.40 | N/A | $4,748,636.28 | N/A |
Interim Transmitter THU9EVO-4 | $333,900.00 | $324,700.00 | $283,605.00 | ||
3" Rigid Conduit and Wiring (Cost per foot) | $7,800.00 | $7,500.00 | N/A | $5,100.78 | N/A |
Switchgear - industrial 800 amp | $38,200.00 | $37,150.00 | N/A | $25,191.64 | N/A |
Service entrance 3 phase/800 amp/208 volt | $14,400.00 | $14,050.00 | N/A | $9,507.58 | N/A |
UHF - Liquid Cooled Solid State Transmitter 4.9 . 6.5 kW | $273,500.00 | $266,000.00 | N/A | $243,805.00 | N/A |
Primary Transmitter ULXTED-72 | $1,542,247.09 | $1,427,622.09 | $1,304,151.18 | ||
Other Electrical Service: Removal of voltage regulator and other electrical work required for transmitter | $1,379.00 | $1,379.00 | Please see KOIN Christensen work voucher agreement 78687 | $1,379.00 | N/A |
3" Rigid Conduit and Wiring (Cost per foot) | $7,800.00 | $7,500.00 | N/A | N/A | N/A |
UHF - Liquid Cooled Solid State Transmitter 35 - 50 kW | $1,473,000.00 | $1,360,075.00 | See attached quotes. The SS quote is less than the $1,388,470 for a 2 tube IOT. So we have used the cost of the SS as the reimbursable estimate. | $1,302,455.00 | N/A |
Service entrance 3 phase/800 amp/208 volt | $14,400.00 | $14,050.00 | N/A | N/A | N/A |
Transmitter Remote Control | $7,468.09 | $7,468.09 | See Heartland quote WISQ51198 | $0.00 | N/A |
Switchgear - industrial 800 amp | $38,200.00 | $37,150.00 | N/A | $317.18 | N/A |
Actual Information Description | File Name |
---|---|
3" Rigid Conduit and Wiring (Cost per foot) | |
Switchgear - industrial 800 amp | |
Service entrance 3 phase/800 amp/208 volt | |
UHF - Liquid Cooled Solid State Transmitter 4.9 . 6.5 kW | |
Other Electrical Service: Removal of voltage regulator and other electrical work required for transmitter | |
3" Rigid Conduit and Wiring (Cost per foot) | Information not provided. |
UHF - Liquid Cooled Solid State Transmitter 35 - 50 kW | |
Service entrance 3 phase/800 amp/208 volt | Information not provided. |
Transmitter Remote Control | |
Switchgear - industrial 800 amp |
Description | Predetermined Cost Estimate |
Estimated Cost | Estimated Cost Justification | Actual Cost | Actual Cost Justification |
---|---|---|---|---|---|
Sub-total | $1,149,834.72 | $1,204,661.72 | N/A | $1,052,237.54 | N/A |
Total for all systems | $5,166,476.81 | $5,383,902.40 | N/A | $4,748,636.28 | N/A |
Interim Antenna TUM-O4-8/32H-1-R-T | $127,717.00 | $23,087.00 | $23,087.00 | ||
Interim Antenna Rental During Transition | $23,087.00 | $23,087.00 | See PCI proposal 19352-5 | $23,087.00 | N/A |
Elbow complex, broadband, at antenna input, per 6 1/8. feedline (if needed) | $13,700.00 | $0.00 | Sinclair is purchasing the interim antenna system and shall be reimbursed for 100% of the interim antenna system. Nexstar is purchasing the main antenna system and shall be reimbursed for 100% of the main antenna system. Plan was approved by FCC. | N/A | N/A |
New combiner, cost per channel (without antenna) | $84,200.00 | $0.00 | Sinclair is purchasing the interim antenna system and shall be reimbursed for 100% of the interim antenna system. Nexstar is purchasing the main antenna system and shall be reimbursed for 100% of the main antenna system. Plan was approved by FCC. | N/A | N/A |
Sweep test of existing antenna | $6,730.00 | $0.00 | Sinclair is purchasing the interim antenna system and shall be reimbursed for 100% of the interim antenna system. Nexstar is purchasing the main antenna system and shall be reimbursed for 100% of the main antenna system. Plan was approved by FCC. | N/A | N/A |
UHF - High Power Top Mount Three Station broadband panel antenna horizontally polarized | $0.00 | $0.00 | Sinclair is purchasing the interim antenna and line and shall be reimbursed for 100% of the interim antenna and line. Nexstar is purchasing the main antenna and line and shall be reimbursed for 100% of the main antenna and line. Plan was approved by FCC. | N/A | N/A |
Primary Antenna TUM25-O4-16/64H-2-R-T | $1,022,117.72 | $1,181,574.72 | $1,029,150.54 | ||
Primary Antenna - Combiner - Cooling System | $45,995.00 | $45,995.00 | Please see Please see Rohde and Schwarz quotes 129494.1 and 145730.0 | $45,995.00 | N/A |
New combiner, cost per channel (without antenna) | $84,200.00 | $0.00 | See "Combiner output splitting/switching for dual feed lines" component. | $0.00 | N/A |
Elbow complex, broadband, at antenna input, per 8 3/16. feedline (if needed) | $18,950.00 | $35,520.00 | Nexstar is purchasing the main antenna system and shall be reimbursed for 100% of the main antenna system. Sinclair is purchasing the interim antenna system and shall be reimbursed for 100% of the interim antenna system. Plan was approved by FCC. | $35,520.00 | N/A |
Combiner output splitting/switching for dual feed lines, if applicable | $126,000.00 | $347,017.00 | see Estimated Cost Justification KOIN-210-Primary Antenna - Combiner Output Splitting_Switching for Dual Lines v0 | $291,588.82 | N/A |
Sweep test of existing antenna | $6,730.00 | $12,800.00 | see Estimated Cost Justification KOIN-210-Primary Antenna - Sweep Test v0 | $12,800.00 | N/A |
UHF - High Power Top Mount Three Station broadband panel antenna elliptically or circularly polarized | $740,242.72 | $740,242.72 | Estimated Cost Justification KOIN-210-Primary Antenna - UHF High Power Top Mount 3 Station Broadband, E-POL v0 | $643,246.72 | N/A |
Actual Information Description | File Name |
---|---|
Interim Antenna Rental During Transition | |
Elbow complex, broadband, at antenna input, per 6 1/8. feedline (if needed) | Information not provided. |
New combiner, cost per channel (without antenna) | Information not provided. |
Sweep test of existing antenna | Information not provided. |
UHF - High Power Top Mount Three Station broadband panel antenna horizontally polarized | Information not provided. |
Primary Antenna - Combiner - Cooling System | |
New combiner, cost per channel (without antenna) | Information not provided. |
Elbow complex, broadband, at antenna input, per 8 3/16. feedline (if needed) | |
Combiner output splitting/switching for dual feed lines, if applicable | |
Sweep test of existing antenna | |
UHF - High Power Top Mount Three Station broadband panel antenna elliptically or circularly polarized |
Description | Predetermined Cost Estimate |
Estimated Cost | Estimated Cost Justification | Actual Cost | Actual Cost Justification |
---|---|---|---|---|---|
Sub-total | $1,014,780.00 | $864,403.19 | N/A | $824,875.44 | N/A |
Total for all systems | $5,166,476.81 | $5,383,902.40 | N/A | $4,748,636.28 | N/A |
Interim Transmission Line | $208,800.00 | $0.00 | $0.00 | ||
Rigid Transmission Line - copper, 6 1/8" broadband | $208,800.00 | $0.00 | Sinclair is purchasing the interim antenna system and shall be reimbursed for 100% of the interim antenna system. Nexstar is purchasing the main antenna system and shall be reimbursed for 100% of the main antenna system. Plan was approved by FCC. | N/A | N/A |
Primary Transmission Line | $805,980.00 | $864,403.19 | $824,875.44 | ||
Rigid Transmission Line - copper, 8 3/16" broadband | $805,980.00 | $864,403.19 | see Estimated Cost Justification KOIN-310-Primary Transmission Line - Rigid Copper, 8 3_16 Broadband v2 | $824,875.44 | N/A |
Actual Information Description | File Name |
---|---|
Rigid Transmission Line - copper, 6 1/8" broadband | Information not provided. |
Rigid Transmission Line - copper, 8 3/16" broadband |
Description | Predetermined Cost Estimate |
Estimated Cost | Estimated Cost Justification | Actual Cost | Actual Cost Justification |
---|---|---|---|---|---|
Sub-total | $710,350.00 | $1,130,887.40 | N/A | $1,127,948.05 | N/A |
Total for all systems | $5,166,476.81 | $5,383,902.40 | N/A | $4,748,636.28 | N/A |
Primary Tower TOWER | $710,350.00 | $1,130,887.40 | $1,127,948.05 | ||
Complex Tower (includes, for example, those with candelabras and/or stacked antennas) | $421,000.00 | $835,947.40 | see Estimated Cost Justification KOIN-410-Existing Primary Tower - Tower Rigging, Complex Tower v0 | $835,947.40 | N/A |
FM Array Re-Alignment | $93,000.00 | $93,000.00 | See Spartacus Gin Pole change order 8/2/19 | $92,792.70 | N/A |
Additional insurance coverage | $15,750.00 | $15,750.00 | N/A | $15,750.00 | N/A |
Larger Capacity Gin Pole Rental | $168,000.00 | $168,000.00 | See Spartacus Gin Pole quote 7/23/19 | $167,957.95 | N/A |
Structural engineering tower load study for well documented tower | $12,600.00 | $18,190.00 | see Estimated Cost Justification KOIN-410-Existing Primary Tower - Structural Engineering Load Study, Documented Tower v0 | $15,500.00 | N/A |
Actual Information Description | File Name |
---|---|
Complex Tower (includes, for example, those with candelabras and/or stacked antennas) | |
FM Array Re-Alignment | |
Additional insurance coverage | |
Larger Capacity Gin Pole Rental | |
Structural engineering tower load study for well documented tower |
Description | Predetermined Cost Estimate |
Estimated Cost | Estimated Cost Justification | Actual Cost | Actual Cost Justification |
---|---|---|---|---|---|
Sub-total | $258,570.00 | $276,045.00 | N/A | $84,169.87 | N/A |
Total for all systems | $5,166,476.81 | $5,383,902.40 | N/A | $4,748,636.28 | N/A |
Outside Professional Services | $258,570.00 | $276,045.00 | $84,169.87 | ||
Prepare request for Special Temporary Authorization | $4,100.00 | $4,425.00 | The estimated cost has been adjusted to include all invoices submitted for reimbursement at this time. | $4,425.00 | N/A |
Perform engineering study for new channel assignment and antenna development | $7,360.00 | $28,760.00 | The estimated cost has been adjusted to include all invoices submitted for reimbursement at this time. | $28,760.00 | N/A |
Project management of the transition | $118,500.00 | $115,500.00 | N/A | $40,308.87 | N/A |
Prepare and or review reimbursement form | $2,630.00 | $2,560.00 | N/A | $1,675.00 | N/A |
Additional Field Engineering Service, 15 Days | $81,000.00 | $81,000.00 | N/A | $7,826.00 | N/A |
RF Exposure Measurements | $21,050.00 | $20,500.00 | N/A | 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 | $2,050.00 | N/A | $550.00 | N/A |
ASR modification (prepare FCC Form 854) | $2,105.00 | $2,050.00 | N/A | N/A | N/A |
Attorney Fees - Prepare and File request for Special Temporary Authorization | $7,360.00 | $7,170.00 | N/A | N/A | N/A |
Attorney Fees -Prepare and File FCC Form 2100 (main), License to Cover Application | $2,365.00 | $2,305.00 | N/A | N/A | N/A |
Attorney Fees - Prepare and File FCC Form 2100 (main), Construction Permit Application | $5,260.00 | $5,120.00 | N/A | N/A | N/A |
Prepare engineering section of FCC Form 2100 (main), License to Cover Application | $1,580.00 | $1,535.00 | N/A | $625.00 | N/A |
Prepare engineering section of FCC Form 2100 (main), Construction Permit Application | $3,155.00 | $3,070.00 | N/A | N/A | N/A |
Actual Information Description | File Name |
---|---|
Prepare request for Special Temporary Authorization | |
Perform engineering study for new channel assignment and antenna development | |
Project management of the transition | |
Prepare and or review reimbursement form | |
Additional Field Engineering Service, 15 Days | |
RF Exposure Measurements | Information not provided. |
FAA consultant, including cost of preparing FAA Form 7460 (Notice of Proposed Construction), if needed for height increase | |
ASR modification (prepare FCC Form 854) | Information not provided. |
Attorney Fees - Prepare and File request for Special Temporary Authorization | 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 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. |
Description | Predetermined Cost Estimate |
Estimated Cost | Estimated Cost Justification | Actual Cost | Actual Cost Justification |
---|---|---|---|---|---|
Sub-total | $152,895.00 | $151,833.00 | N/A | $71,649.20 | N/A |
Total for all systems | $5,166,476.81 | $5,383,902.40 | N/A | $4,748,636.28 | N/A |
Other Expenses | $152,895.00 | $151,833.00 | $71,649.20 | ||
Non-zoning permits | $25,000.00 | $25,000.00 | N/A | $4,035.40 | N/A |
Site Design | $1,875.00 | $1,875.00 | Please see KOIN Site Design Budget Justification Cover Letter | $625.00 | N/A |
MVPD Notification of Channel Change | $2,500.00 | $2,500.00 | N/A | N/A | N/A |
Develop and air announcement of upcoming channel change | $6,500.00 | $6,500.00 | Develop and produce spots and crawls for viewer notification. | N/A | N/A |
Equipment Storage | $25,000.00 | $25,000.00 | N/A | $23,100.00 | N/A |
Equipment Delivery and Handling Charges | $25,000.00 | $25,000.00 | N/A | $20,375.00 | N/A |
Disposal Costs (for equipment and other waste, net of any salvage value) | $25,000.00 | $25,000.00 | See Radio Tower proposal attached. | $18,621.00 | N/A |
Local Zoning | $1,000.00 | $1,000.00 | N/A | N/A | N/A |
FCC Filing Fees - Form 2100 license to cover application | $335.00 | $333.00 | N/A | N/A | N/A |
DTV Medical Facility Notification | $11,550.00 | $11,250.00 | N/A | $4,892.80 | N/A |
AM Pattern Disturbance -- Impact study | $7,890.00 | $7,680.00 | N/A | N/A | N/A |
FCC Filing Fees - Special Temporary Authorization request | $195.00 | $195.00 | N/A | N/A | N/A |
AM Pattern Disturbance -- Remedy | $21,050.00 | $20,500.00 | N/A | N/A | N/A |
Actual Information Description | File Name |
---|---|
Non-zoning permits | |
Site Design | |
MVPD Notification of Channel Change | Information not provided. |
Develop and air announcement of upcoming channel change | Information not provided. |
Equipment Storage | |
Equipment Delivery and Handling Charges | |
Disposal Costs (for equipment and other waste, net of any salvage value) | |
Local Zoning | Information not provided. |
FCC Filing Fees - Form 2100 license to cover application | Information not provided. |
DTV Medical Facility Notification | |
AM Pattern Disturbance -- Impact study | Information not provided. |
FCC Filing Fees - Special Temporary Authorization request | Information not provided. |
AM Pattern Disturbance -- Remedy | Information not provided. |
Predetermined Cost Estimate |
Estimated Cost | Actual Cost | |
---|---|---|---|
Total for all systems | $5,166,476.81 | $5,383,902.40 | $4,748,636.28 |
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 08/26/2020 |
Section | Question | Response |
---|---|---|
Submission of Actual Cost Documentation Statements | WILLFUL FALSE, FRAUDULENT, OR FICTITIOUS STATEMENTS ON THIS FORM ARE PUNISHABLE BY FINE AND/OR IMPRISIONMENT (U.S. CODE, TITLE 18, SECTION 1001), AND/OR REVOCATION OF ANY STATION LICENSE OR CONSTRUCTION PERMIT (U.S. CODE, TITLE 47, SECTION 312(a)(1), AND/OR FORFEITURE (U.S. CODE, TITLE 47, SECTION 503), AND ANY FALSE AND/OR FRAUDULENT STATEMENTS COULD SUBJECT THIS ENTITY TO LIABILITY UNDER THE FALSE CLAIMS ACT (U.S. CODE, TITLE 31, SECTIONS 3729-3733). |
|
I declare, under penalty of perjury, that I am an authorized representative of the above-named applicant for the Authorization(s) specified above. | Elizabeth Ryder General Counsel 08/26/2020 |