Applicant | Address | Phone | Applicant Type | |
---|---|---|---|---|
Nexstar Media 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 Media 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 | 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. |
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 | QXD1 | |
Year | 2010 | |
Type | Inductive Output Tube | |
IOT Power Type | Single | |
Power Capacity | 30 kW |
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. |
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 |
Name | Description |
---|---|
Additional Interior RF System |
Interior RF System Existing Transmitter to Interim Transmission line |
Transmitter and Combiner Electrical and Installation |
Transmitter and Combiner Electrical and Installation |
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? | 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 |
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. |
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? | |
Pattern Scatter Analysis | Do you require separate purchase of pattern scatter analysis for a side mount high or medium power antenna? | No |
Sweep Test | Do you require the sweep testing of transmission line and antenna? | Yes |
Name | Description |
---|---|
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 |
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. |
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 |
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? | 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 |
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. |
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. |
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? | 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 |
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 |
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 |
Section | Question | Response |
---|---|---|
Tower Rigging Costs | Complex Tower | N/A |
Helicopter Services Required | Are helicopter services required? | No |
Name | Description |
---|---|
Primary Tower - Structural Analysis |
Primary Tower - Structural Analysis |
Weather Delays |
Weather Delays |
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. |
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 | 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 |
Name | Description |
---|---|
Use Tax |
Use tax on materials |
Description | Predetermined Cost Estimate |
Estimated Cost | Estimated Cost Justification | Actual Cost | Actual Cost Justification |
---|---|---|---|---|---|
Sub-total | $1,020,761.00 | $554,119.17 | N/A | $554,119.15 | N/A |
Total for all systems | $3,790,033.84 | $2,178,453.70 | N/A | $1,729,593.69 | N/A |
Primary Transmitter HPTV-PRLX-U12 | $1,020,761.00 | $554,119.17 | $554,119.15 | ||
Transmitter and Combiner Electrical and Installation | $91,900.00 | $91,900.00 | See Land Communications quote15 | $91,900.00 | N/A |
3" Rigid Conduit and Wiring (Cost per foot) | $26,000.00 | $0.00 | See Transmitter and Combiner Electrical and Installation | $0.00 | N/A |
15 Ton system | $88,400.00 | $19,297.17 | see Estimated Cost Justification KSNF-110-1st Primary Transmitter - 15 Ton HVAC System v0 | $19,297.15 | N/A |
Additional Interior RF System | $0.00 | $0.00 | See Transmitter and Combiner Electrical and Installation | $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 | N/A |
Transformer 3 phase/480v - 150 KVA | $25,550.00 | $0.00 | See Transformer and Combiner Electrical and Installation | $0.00 | N/A |
Switchgear - industrial 800 amp | $38,200.00 | $0.00 | See Transmitter and Combiner Electrical and Installation | $0.00 | 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 |
Actual Information Description | File Name |
---|---|
Transmitter and Combiner Electrical and Installation | |
3" Rigid Conduit and Wiring (Cost per foot) | Information not provided. |
15 Ton system | |
Additional Interior RF System | |
Other -- Building Addition Size: 720.0 | |
Transformer 3 phase/480v - 150 KVA | Information not provided. |
Switchgear - industrial 800 amp | |
UHF - Liquid Cooled Solid State Transmitter 14.2 - 20 kW |
Description | Predetermined Cost Estimate |
Estimated Cost | Estimated Cost Justification | Actual Cost | Actual Cost Justification |
---|---|---|---|---|---|
Sub-total | $1,150,490.00 | $463,520.00 | N/A | $346,205.00 | N/A |
Total for all systems | $3,790,033.84 | $2,178,453.70 | N/A | $1,729,593.69 | N/A |
Interim Antenna TFU-8WB-R C160 | $134,110.00 | $90,420.00 | $54,320.00 | ||
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 |
Side mount brackets for high power antennas (if not included in antenna base cost) | $23,150.00 | $22,000.00 | N/A | $0.00 | N/A |
Elbow complex, single channel, at antenna input, per 4 1/16. feedline (if needed) | $9,570.00 | $9,100.00 | N/A | $0.00 | 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 | $0.00 | N/A |
Sweep test of existing antenna | $6,730.00 | $6,400.00 | N/A | $6,400.00 | N/A |
Primary Antenna TUM25-04-16/64H-R-1-T | $1,016,380.00 | $373,100.00 | $291,885.00 | ||
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 |
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. | $0.00 | 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. | $3,200.00 | 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. | $249,075.00 | N/A |
Elbow complex, broadband, at antenna input, per 8 3/16. feedline (if needed) | $18,950.00 | $8,325.00 | see Estimated Cost Justification KSNF-210-Primary Antenna - 8 3_16_ Elbow Complex, Broadband v0 | $8,325.00 | 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. | $0.00 | N/A |
Actual Information Description | File Name |
---|---|
UHF - Lower Power Side Mount, One station antenna - medium power (50-200 kW), horizontally polarized | |
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. |
Pattern scatter analysis for side mount high/med power antennas (if not included in antenna base cost) | Information not provided. |
Sweep test of existing antenna | |
Combiner output splitting/switching for dual feed lines, if applicable | |
New combiner, cost per channel (without antenna) | Information not provided. |
Sweep test of existing antenna | |
UHF - High Power Top Mount (200-1000 kW), Two Station broadband panel antenna, elliptically or circularly polarized | |
Elbow complex, broadband, at antenna input, per 8 3/16. feedline (if needed) | |
Top Plate Mods | Information not provided. |
Description | Predetermined Cost Estimate |
Estimated Cost | Estimated Cost Justification | Actual Cost | Actual Cost Justification |
---|---|---|---|---|---|
Sub-total | $540,960.00 | $222,406.69 | N/A | $222,406.69 | N/A |
Total for all systems | $3,790,033.84 | $2,178,453.70 | N/A | $1,729,593.69 | N/A |
Interim Transmission Line | $106,050.00 | $75,658.28 | $75,658.28 | ||
Flexible Air Transmission Line - dielectric, 5" | $106,050.00 | $75,658.28 | See Estimated Cost Justification KSNF-380-Interim Transmission Line - 5_ Flexible Air Dielectric v0 | $75,658.28 | N/A |
Primary Transmission Line | $434,910.00 | $146,748.41 | $146,748.41 | ||
Rigid Transmission Line - copper, 8 3/16" broadband | $434,910.00 | $146,748.41 | see Estimated Cost Justification KSNF-310-Primary Transmission Line - Rigid Copper, 8 3:16", Broadband v2 | $146,748.41 | N/A |
Actual Information Description | File Name |
---|---|
Flexible Air Transmission Line - dielectric, 5" | |
Rigid Transmission Line - copper, 8 3/16" broadband |
Description | Predetermined Cost Estimate |
Estimated Cost | Estimated Cost Justification | Actual Cost | Actual Cost Justification |
---|---|---|---|---|---|
Sub-total | $707,700.00 | $523,094.50 | N/A | $506,842.85 | N/A |
Total for all systems | $3,790,033.84 | $2,178,453.70 | N/A | $1,729,593.69 | N/A |
Primary Tower TOWER | $707,700.00 | $523,094.50 | $506,842.85 | ||
Primary Tower - Structural Analysis | $2,500.00 | $2,500.00 | Please see FDH Velocitel proposal P17_1677_001, and note that the estimated cost is 50% of the proposal total because this cost is being split between KSNF-TV and KODE-TV | $2,500.00 | 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 |
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 | $221,089.00 | N/A |
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. | $4,250.00 | 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 | $231,603.85 | N/A |
Actual Information Description | File Name |
---|---|
Primary Tower - Structural Analysis | |
Weather Delays | |
Major tower reinforcement/modifications | |
Tower mapping for an undocumented/poorly documented tower and preparation of documentation necessary for tower load study | |
Tall Tower (greater than 500') |
Description | Predetermined Cost Estimate |
Estimated Cost | Estimated Cost Justification | Actual Cost | Actual Cost Justification |
---|---|---|---|---|---|
Sub-total | $220,130.00 | $212,315.50 | N/A | $67,437.45 | N/A |
Total for all systems | $3,790,033.84 | $2,178,453.70 | N/A | $1,729,593.69 | N/A |
Outside Professional Services | $220,130.00 | $212,315.50 | $67,437.45 | ||
Additional Field Engineering Service, 25 Days | $62,500.00 | $62,500.00 | Flat fee $2,500 per site visit including expenses. | $0.00 | 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 | $550.00 | N/A |
Attorney Fees - Prepare and File request for Special Temporary Authorization | $3,680.00 | $3,500.00 | N/A | $0.00 | N/A |
Attorney Fees - Negotiation of lease and other matters for shared locations | $4,210.00 | $4,000.00 | N/A | $0.00 | N/A |
Attorney Fees -Prepare and File FCC Form 2100 (main), License to Cover Application | $2,365.00 | $2,250.00 | N/A | $0.00 | N/A |
Attorney Fees - Prepare and File FCC Form 2100 (main), Construction Permit Application | $5,260.00 | $5,000.00 | N/A | $0.00 | N/A |
Prepare request for Special Temporary Authorization | $2,050.00 | $1,500.00 | N/A | $1,500.00 | N/A |
Prepare engineering section of FCC Form 2100 (main), License to Cover Application | $1,580.00 | $1,500.00 | N/A | $625.00 | 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 | $0.00 | N/A |
Prepare and or review reimbursement form | $2,630.00 | $3,065.50 | The estimated cost has been adjusted to include all invoices submitted for reimbursement at this time. | $3,065.50 | N/A |
Project management of the transition | $118,500.00 | $112,500.00 | N/A | $51,696.95 | N/A |
ASR modification (prepare FCC Form 854) | $2,105.00 | $2,000.00 | N/A | $0.00 | N/A |
Actual Information Description | File Name |
---|---|
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 | |
Attorney Fees - Prepare and File request for Special Temporary Authorization | Information not provided. |
Attorney Fees - Negotiation of lease and other matters for shared locations | Information not provided. |
Attorney Fees -Prepare and File FCC Form 2100 (main), License to Cover Application | Information not provided. |
Attorney Fees - Prepare and File FCC Form 2100 (main), Construction Permit Application | Information not provided. |
Prepare request for Special Temporary Authorization | |
Prepare engineering section of FCC Form 2100 (main), License to Cover Application | |
Prepare engineering section of FCC Form 2100 (main), Construction Permit Application | |
Perform engineering study for new channel assignment and antenna development | |
Address transition timing and coordination issues w/ other stations and wireless | Information not provided. |
Prepare and or review reimbursement form | |
Project management of the transition | |
ASR modification (prepare FCC Form 854) | Information not provided. |
Description | Predetermined Cost Estimate |
Estimated Cost | Estimated Cost Justification | Actual Cost | Actual Cost Justification |
---|---|---|---|---|---|
Sub-total | $149,992.84 | $202,997.84 | N/A | $32,582.55 | N/A |
Total for all systems | $3,790,033.84 | $2,178,453.70 | N/A | $1,729,593.69 | N/A |
Other Expenses | $149,992.84 | $202,997.84 | $32,582.55 | ||
Equipment Delivery and Handling Charges | $30,307.84 | $30,307.84 | Please see Estimated Cost Justification KSNF-610-Equipment Delivery and Handling v0 | $30,186.46 | N/A |
Use Tax | $500.00 | $500.00 | Estimated use tax on materials | $396.09 | N/A |
Equipment Storage | $25,000.00 | $25,000.00 | N/A | $0.00 | N/A |
Non-zoning permits | $25,000.00 | $25,000.00 | N/A | $0.00 | N/A |
Disposal Costs (for equipment and other waste, net of any salvage value) | $25,000.00 | $25,000.00 | N/A | $0.00 | N/A |
Develop and air announcement of upcoming channel change | $1,500.00 | $1,500.00 | N/A | $0.00 | N/A |
MVPD Notification of Channel Change | $2,000.00 | $2,000.00 | N/A | $0.00 | 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. | $0.00 | N/A |
FCC Filing Fees - Special Temporary Authorization request | $195.00 | $190.00 | N/A | $0.00 | N/A |
DTV Medical Facility Notification | $11,550.00 | $11,000.00 | N/A | $2,000.00 | N/A |
AM Pattern Disturbance -- Remedy | $21,050.00 | $60,000.00 | There are 3 omni AM stations within 3.2 kM | $0.00 | N/A |
Actual Information Description | File Name |
---|---|
Equipment Delivery and Handling Charges | |
Use Tax | |
Equipment Storage | Information not provided. |
Non-zoning permits | Information not provided. |
Disposal Costs (for equipment and other waste, net of any salvage value) | Information not provided. |
Develop and air announcement of upcoming channel change | Information not provided. |
MVPD Notification of Channel Change | Information not provided. |
AM Pattern Disturbance -- Impact study | Information not provided. |
FCC Filing Fees - Special Temporary Authorization request | Information not provided. |
DTV Medical Facility Notification | |
AM Pattern Disturbance -- Remedy | Information not provided. |
Predetermined Cost Estimate |
Estimated Cost | Actual Cost | |
---|---|---|---|
Total for all systems | $3,790,033.84 | $2,178,453.70 | $1,729,593.69 |
Question | Response |
---|---|
The facility has ceased operating on its pre-auction channel. | Yes |
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 06/21/2021 |
Section | Question | Response |
---|---|---|
Submission of Actual Cost Documentation Statements | WILLFUL FALSE, FRAUDULENT, OR FICTITIOUS STATEMENTS ON THIS FORM ARE PUNISHABLE BY FINE AND/OR IMPRISIONMENT (U.S. CODE, TITLE 18, SECTION 1001), AND/OR REVOCATION OF ANY STATION LICENSE OR CONSTRUCTION PERMIT (U.S. CODE, TITLE 47, SECTION 312(a)(1), AND/OR FORFEITURE (U.S. CODE, TITLE 47, SECTION 503), AND ANY FALSE AND/OR FRAUDULENT STATEMENTS COULD SUBJECT THIS ENTITY TO LIABILITY UNDER THE FALSE CLAIMS ACT (U.S. CODE, TITLE 31, SECTIONS 3729-3733). |
|
I declare, under penalty of perjury, that I am an authorized representative of the above-named applicant for the Authorization(s) specified above. | Elizabeth Ryder General Counsel 06/21/2021 |