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. | No |
Briefly describe transition plan | Replace transmitter and antenna using existing line. Acquire interim antenna and line for continued operation during construction and duration of the assigned phase. Map and analyze tower; design and implement modifications if required. See attached. |
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 | Visionary | |
Year | 2005 | |
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? | No | |
Manufacturer | ||
Model | HPTV-PRLX-U14 | |
Transmitter Type | Solid State | |
Solid State Cooling | Liquid Cooled | |
Solid State Power capacity | 22.7 kW | |
Justification for New Transmitter | The manufacturer of the existing IOT transmitter is out of business and no factory support is available. The purchase price of a new transmitter is based on a Proposal from Comark for an MSDC IOT as suggested by the FCC. See attachment. |
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 | 100.0 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 |
Name | Description |
---|---|
Transmitter HVAC |
New Transmitter requires adequate HVAC Please see Total Maintenance Inc. Quote # L17-0781 Attached |
Decommissioning of Old Transmitter |
Remove old transmitter and associated equipment to prepare for installation of new RePack Transmitter. Please see attached quote R Cleveland LLC dated 3/8/20 |
Transmitter Power Conditioner |
New Transmitter requires Power Conditioning. Please see Staco Energy Products quote # QUO-18357-3CFVK5-3 Attached |
Additional Interior RF System |
Interior RF System Existing Transmitter to Interim Transmission line |
Transmitter Battery Back-Up |
Due to power fluctuations and outages at the site, battery backup is required to stay on the air and protect the RePack Transmitter/ Please see Staco Energy Quote # QUO-52084-2UKWL1-2 attached. |
Transmitter Electrical and Installation |
Transmitter 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? | Yes | |
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 | Side 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: | 615.0 kW | |
Manufacturer | ||
Model | TFU-22JSC-R C152 | |
Year | 2005 |
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? | No | |
Is antenna directional? | Yes | |
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 | 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: | 1000.0 kW | |
Manufacturer | ||
Model | TFU-22ETT/VP-R C200 | |
Year | 2019 | |
Justification for New Antenna | The existing primary antenna is a single channel slotted coaxial which cannot accommodate the assigned channel. See Engineering statement regarding the relocation to a different transmitter site and the requirement for a top mounted antenna. |
Section | Question | Response |
---|---|---|
Combiner for Shared Antenna | Do you need a Combiner for a Shared Antenna? | |
Type | ||
Number of channels supported | N/A | |
Frequencies of channels supported | N/A | |
Frequency | N/A | |
Do you need a combiner output splitter/switcher for dual feed lines? | N/A | |
Elbow Complex | Do you require the separate purchase of the Elbow Complex? | Yes |
Broadband or Single Channel? | Single Channel | |
Feed Line Size | 6 1/8 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? | Yes |
Sweep Test | Do you require the sweep testing of transmission line and antenna? | Yes |
Name | Description |
---|---|
Wedding Cake Mounting Adapter |
Wedding Cake Mounting Adapter |
Additional Antenna Costs |
Additional Antenna Costs |
Antenna Input Feed-Through Complex |
Antenna Input Feed-Through Complex |
Antenna Support Pole |
Antenna Support Pole |
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? | Yes | |
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: | 615.0 kW | |
Manufacturer | ||
Model | TBD | |
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. Station will attempt to rent if renting is available at time of acquisition. |
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 | 6 1/8 inches | |
Other Diameter | N/A | |
Segment Length | 19 1/2 inches | |
Other Segment Length | N/A | |
Number of parallel runs | 1 | |
Length | 1360 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? | No | |
Type | Rigid | |
Diameter | 6 1/8 inches | |
Other Diameter | N/A | |
Segment Length | 20 inches | |
Other Segment Length | N/A | |
Number of parallel runs | 1 | |
Length | 985 feet per run | |
Justification for New Transmission Line | KGCW is moving to an alternate transmitter site; therefore the existing tranmission line cannot be used. See Engineering Technical Statement attached. |
Name | Description |
---|---|
Additional Transmission Line Components |
Additional Transmission Line Components |
Section | Question | Response |
---|---|---|
New Transmission Line Costs | Use | Interim |
Description of Use | N/A | |
Change Type | Purchase New | |
Type | Rigid | |
Diameter | 4 1/16 inches | |
Segment Length | 19 ½ ' | |
Other Segment Length | ||
Number of parallel runs | 1 | |
Length | 1210 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. Station will attempt to rent if renting is available at time of acquisition. |
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 | Leased | |
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 | 1222627 | |
Coordinates (NAD83) | Latitude (NAD83) | 41° 08' 08.0" N- |
Longitude (NAD83) | 090° 48' 30.0" W- | |
Overall Structure Height | 1416.98 feet | |
Support Structure Height | 1416.98 feet | |
Ground Elevation Above Mean Sea Level (AMSL) | 631.88 feet | |
Structure Type | GTOWER - Guyed Structure Used for Communication Purposes | |
Tower Owner | American Tower, LLC | |
Date Constructed | 10/01/2008 |
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 |
---|---|
Tower Foundation Ground work, modification, and Ice Bridge Construction |
Excavation of Tower Foundation, pour Concrete Pad, remove and replace old Ice Bridge. Please see Precision Communications Inc. quote # 19385-5 attached |
Tower Structural Analysis, Foundation Mapping, Geotechnical Survey and Report |
Tower Analysis needed before major modifications can be made. |
Weather Delays and Prorated Equipment |
Weather Delays, Prorated Equipment and Freight on Bid materials. Please see Precision Communications Addendum to Proposal 19393-5 Attached. |
Tower Site Preparation Costs |
Gravel and grading to prep site required for tower crew work |
Section | Question | Response |
---|---|---|
Outside Project Management Services | Do you require outside project management services? | Yes |
Number of Hours | 277 | |
Explanation | 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. Internal accounting and Project management. | |
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 | No | |
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 | 17 | |
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. |
Name | Description |
---|---|
Prepare engineering portion of minor modification to CP application |
Prepare engineering portion of minor modification to CP application |
Section | Question | Response |
---|---|---|
AM Pattern Disturbance | Is an Impact Study needed? | No |
Is Remediation needed? | No | |
Facility Expenses | Name | N/A |
Other Distributed Transmission System Expenses Not listed | N/A | |
Name | N/A | |
Is Notification of a Medical Facility required as a result of DTV broadcasting? | Yes | |
Permit and Filing Costs | Local Zoning | No |
Non-zoning permits | Yes | |
BLM or NFS Coordination | No | |
FCC Construction Permit Minor Change | Yes | |
FCC License to Cover Application | No | |
FCC Special Temporary Authority Application | No | |
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 |
---|---|
Sales Taxes |
Sales and use tax on goods and services |
Microwave Rental |
Microwave Rental During Transition |
STL TSL Antenna Transmission Line. |
STL / TSL microwave transmission line and Antenna. Please see Primus Electronics Quote # Q032180 |
STL Microwave Demod |
Demodulator for Microwave signal to transmitter. Please see Heartland Video Systems Quote # WISQ63437 Attached |
Equipment Rentals |
Equipment Rentals |
Description | Predetermined Cost Estimate |
Estimated Cost | Estimated Cost Justification | Actual Cost | Actual Cost Justification |
---|---|---|---|---|---|
Sub-total | $1,420,583.61 | $1,192,078.61 | N/A | $970,335.61 | N/A |
Total for all systems | $4,057,968.39 | $3,738,635.49 | N/A | $2,769,748.12 | N/A |
Primary Transmitter HPTV-PRLX-U14 | $1,420,583.61 | $1,192,078.61 | $970,335.61 | ||
Decommissioning of Old Transmitter | $15,000.00 | $15,000.00 | Remove old transmitter and associated equipment to prepare for installation of new RePack Transmitter. Please see attached quote R Cleveland LLC dated 3/8/20 | N/A | N/A |
Transmitter HVAC | $45,446.00 | $45,446.00 | New Transmitter requires adequate HVAC Please see Total Maintenance Inc. Quote # L17-0781 Attached | $45,446.00 | N/A |
3" Rigid Conduit and Wiring (Cost per foot) | $5,200.00 | $4,900.00 | N/A | N/A | N/A |
Transformer 3 phase/480v - 150 KVA | $25,550.00 | $24,300.00 | N/A | N/A | N/A |
Transmitter Battery Back-Up | $40,860.50 | $40,860.50 | Due to power fluctuations and outages at the site, battery backup is required to stay on the air and protect the RePack Transmitter/ Please see Staco Energy Quote # QUO-52084-2UKWL1-2 attached. | $39,617.50 | N/A |
Transmitter Electrical and Installation | $110,238.30 | $110,238.30 | See Land Communications estimate 1076 | $110,238.30 | N/A |
Transmitter Power Conditioner | $53,088.81 | $53,088.81 | New Transmitter requires Power Conditioning. Please see Staco Energy Products quote # QUO-18357-3CFVK5-3 Attached | $53,088.81 | N/A |
Additional Interior RF System | $140,000.00 | $140,000.00 | N/A | N/A | N/A |
UHF - Liquid Cooled Solid State Transmitter 21 - 31 kW | $947,000.00 | $721,945.00 | See Hitachi quote P#3981PRLXU14-060519 | $721,945.00 | N/A |
Switchgear - industrial 800 amp | $38,200.00 | $36,300.00 | N/A | N/A | N/A |
Actual Information Description | File Name |
---|---|
Decommissioning of Old Transmitter | Information not provided. |
Transmitter HVAC | |
3" Rigid Conduit and Wiring (Cost per foot) | Information not provided. |
Transformer 3 phase/480v - 150 KVA | Information not provided. |
Transmitter Battery Back-Up | |
Transmitter Electrical and Installation | |
Transmitter Power Conditioner | |
Additional Interior RF System | Information not provided. |
UHF - Liquid Cooled Solid State Transmitter 21 - 31 kW | |
Switchgear - industrial 800 amp | Information not provided. |
Description | Predetermined Cost Estimate |
Estimated Cost | Estimated Cost Justification | Actual Cost | Actual Cost Justification |
---|---|---|---|---|---|
Sub-total | $762,201.00 | $661,654.00 | N/A | $376,525.00 | N/A |
Total for all systems | $4,057,968.39 | $3,738,635.49 | N/A | $2,769,748.12 | N/A |
Interim Antenna TBD | $279,710.00 | $277,500.00 | $0.00 | ||
Sweep test of existing antenna | $6,730.00 | $6,400.00 | N/A | N/A | N/A |
UHF - High Power, Side Mount, basic slot antenna, 615 kW input, directional,, horizontally polarized | $235,000.00 | $235,000.00 | Used High Power Top Mount for budget because side mount is only rated for 500 kW | 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 |
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 |
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 |
Primary Antenna TFU-22ETT/VP-R C200 | $482,491.00 | $384,154.00 | $376,525.00 | ||
Antenna Input Feed-Through Complex | $18,656.00 | $18,656.00 | See Dielectric quote 900083CMZ-1 | $18,656.00 | N/A |
Antenna Support Pole | $109,220.00 | $109,220.00 | See Dielectric quote 900083CMZ-1 | $109,220.00 | N/A |
Wedding Cake Mounting Adapter | $30,825.00 | $30,825.00 | See Dielectric quote 900083CMZ-1 | $30,825.00 | 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 |
Elbow complex, single channel, at antenna input, per 6 1/8. feedline (if needed) | $12,300.00 | $10,710.00 | See Dielectric quote 900083CMZ-1 | $10,710.00 | N/A |
Sweep test of existing antenna | $6,730.00 | $6,400.00 | N/A | $6,400.00 | N/A |
UHF - High Power Top Mount (200-1000 kW), One station antenna , elliptically or circularly polarized | $289,500.00 | $193,343.00 | See Dielectric quote 900083CMZ-1 less vpol cost | $193,343.00 | N/A |
Additional Antenna Costs | $10,000.00 | $10,000.00 | See Dielectric change orders | $7,371.00 | N/A |
Actual Information Description | File Name |
---|---|
Sweep test of existing antenna | Information not provided. |
UHF - High Power, Side Mount, basic slot antenna, 615 kW input, directional,, horizontally polarized | Information not provided. |
Elbow complex, single channel, at antenna input, per 4 1/16. feedline (if needed) | Information not provided. |
Side mount brackets for high power antennas (if not included in antenna base cost) | Information not provided. |
Pattern scatter analysis for side mount high/med power antennas (if not included in antenna base cost) | Information not provided. |
Antenna Input Feed-Through Complex | |
Antenna Support Pole | |
Wedding Cake Mounting Adapter | |
Pattern scatter analysis for side mount high/med power antennas (if not included in antenna base cost) | Information not provided. |
Elbow complex, single channel, at antenna input, per 6 1/8. feedline (if needed) | |
Sweep test of existing antenna | |
UHF - High Power Top Mount (200-1000 kW), One station antenna , elliptically or circularly polarized | |
Additional Antenna Costs |
Description | Predetermined Cost Estimate |
Estimated Cost | Estimated Cost Justification | Actual Cost | Actual Cost Justification |
---|---|---|---|---|---|
Sub-total | $375,790.00 | $312,860.10 | N/A | $148,925.10 | N/A |
Total for all systems | $4,057,968.39 | $3,738,635.49 | N/A | $2,769,748.12 | N/A |
Interim Transmission Line | $171,820.00 | $163,350.00 | $0.00 | ||
Rigid Transmission Line - copper, 4 1/16" | $171,820.00 | $163,350.00 | N/A | N/A | N/A |
Primary Transmission Line | $203,970.00 | $149,510.10 | $148,925.10 | ||
Additional Transmission Line Components | $5,000.00 | $5,000.00 | See Dielectric change orders | $4,424.00 | N/A |
Rigid Transmission Line - copper, 6 1/8" | $198,970.00 | $144,510.10 | See Dielectric quote 900083CMZ-1 | $144,501.10 | N/A |
Actual Information Description | File Name |
---|---|
Rigid Transmission Line - copper, 4 1/16" | Information not provided. |
Additional Transmission Line Components | |
Rigid Transmission Line - copper, 6 1/8" |
Description | Predetermined Cost Estimate |
Estimated Cost | Estimated Cost Justification | Actual Cost | Actual Cost Justification |
---|---|---|---|---|---|
Sub-total | $1,062,440.00 | $1,127,740.00 | N/A | $1,118,140.00 | N/A |
Total for all systems | $4,057,968.39 | $3,738,635.49 | N/A | $2,769,748.12 | N/A |
Primary Tower GTOWER | $1,062,440.00 | $1,127,740.00 | $1,118,140.00 | ||
Tower Site Preparation Costs | $8,000.00 | $8,000.00 | See CCS Hauling & Excavating quote | $8,000.00 | N/A |
Weather Delays and Prorated Equipment | $118,800.00 | $118,800.00 | Weather Delays. Please see Precision Communications Addendum to Proposal 19393-5 and 20422-5A. | $118,800.00 | N/A |
Tower Foundation Ground work, modification, and Ice Bridge Construction | $248,400.00 | $248,400.00 | Excavation of Tower Foundation, pour Concrete Pad, remove and replace old Ice Bridge. Please see Precision Communications Inc. quote # 19385-5 attached | $248,400.00 | N/A |
Major tower reinforcement/modifications | $421,000.00 | $198,600.00 | See PCI quote 19393-5 | $198,600.00 | N/A |
Tower Structural Analysis, Foundation Mapping, Geotechnical Survey and Report | $29,440.00 | $29,440.00 | See proposals Paul J Ford & Co A00018-0122.001, A00018-0122.003 and A00018-0122.005 | $29,440.00 | N/A |
Tower mapping for an undocumented/poorly documented tower and preparation of documentation necessary for tower load study | $26,300.00 | $25,000.00 | N/A | $15,400.00 | N/A |
Tall Tower (greater than 500') | $210,500.00 | $499,500.00 | See PCI quote 19394-5 and Precison Communications LLC proposals 20369-5 and 20422-5A | $499,500.00 | N/A |
Actual Information Description | File Name |
---|---|
Tower Site Preparation Costs | |
Weather Delays and Prorated Equipment | |
Tower Foundation Ground work, modification, and Ice Bridge Construction | |
Major tower reinforcement/modifications | |
Tower Structural Analysis, Foundation Mapping, Geotechnical Survey and Report | |
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 | $119,791.00 | $126,300.00 | N/A | $68,231.50 | N/A |
Total for all systems | $4,057,968.39 | $3,738,635.49 | N/A | $2,769,748.12 | N/A |
Outside Professional Services | $119,791.00 | $126,300.00 | $68,231.50 | ||
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 |
Attorney Fees - Prepare and File request for Special Temporary Authorization | $3,680.00 | $3,500.00 | N/A | N/A | 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 | 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 |
Prepare and or review reimbursement form | $2,630.00 | $2,500.00 | N/A | $2,500.00 | N/A |
Project management of the transition | $43,766.00 | $52,500.00 | Estimated 350 hours at $150 per hour | $49,556.50 | 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 |
Address transition timing and coordination issues w/ other stations and wireless | $2,630.00 | $2,500.00 | N/A | N/A | N/A |
Prepare engineering portion of minor modification to CP application | $5,000.00 | $5,000.00 | See Osborn invoices 31219 and | $5,000.00 | N/A |
Additional Field Engineering Service, 17 Days | $34,000.00 | $34,000.00 | N/A | N/A | N/A |
Actual Information Description | File Name |
---|---|
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 | Information not provided. |
Prepare engineering section of FCC Form 2100 (main), Construction Permit Application | |
Perform engineering study for new channel assignment and antenna development | |
Prepare and or review reimbursement form | |
Project management of the transition | |
Prepare engineering section of FCC Form 2100 (main), License to Cover Application | |
Address transition timing and coordination issues w/ other stations and wireless | Information not provided. |
Prepare engineering portion of minor modification to CP application | |
Additional Field Engineering Service, 17 Days | Information not provided. |
Description | Predetermined Cost Estimate |
Estimated Cost | Estimated Cost Justification | Actual Cost | Actual Cost Justification |
---|---|---|---|---|---|
Sub-total | $317,162.78 | $318,002.78 | N/A | $87,590.91 | N/A |
Total for all systems | $4,057,968.39 | $3,738,635.49 | N/A | $2,769,748.12 | N/A |
Other Expenses | $317,162.78 | $318,002.78 | $87,590.91 | ||
Equipment Delivery and Handling Charges | $30,000.00 | $30,000.00 | See related invoices | $29,222.88 | N/A |
Sales Taxes | $165,800.00 | $165,800.00 | N/A | $45,140.01 | N/A |
Equipment Rentals | $7,121.02 | $7,121.02 | See related invoices | $7,121.02 | 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 |
Non-zoning permits | $25,000.00 | $25,000.00 | N/A | N/A | N/A |
STL Microwave Demod | $1,215.32 | $1,215.32 | Microwave Demod needed for signal to Transmitter from Studio. Please see Attached Quote # WISQ63437 from Heartland Video Systems | N/A | N/A |
DTV Medical Facility Notification | $11,550.00 | $11,000.00 | N/A | $2,012.00 | N/A |
STL TSL Antenna Transmission Line. | $15,971.44 | $15,971.44 | N/A | N/A | N/A |
Microwave Rental | $3,895.00 | $3,895.00 | Microwave rental during transition | N/A | 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 | $3,500.00 | $3,500.00 | N/A | N/A | N/A |
Equipment Storage | $25,000.00 | $25,000.00 | N/A | $1,595.00 | N/A |
FCC Filing Fees - Form 2100 minor change CP application | $1,110.00 | $2,500.00 | Time involved for Modification/Amendment of Post- Transition Construction Permit Application | $2,500.00 | N/A |
Actual Information Description | File Name |
---|---|
Equipment Delivery and Handling Charges | |
Sales Taxes | |
Equipment Rentals | |
Disposal Costs (for equipment and other waste, net of any salvage value) | Information not provided. |
Non-zoning permits | Information not provided. |
STL Microwave Demod | Information not provided. |
DTV Medical Facility Notification | |
STL TSL Antenna Transmission Line. | Information not provided. |
Microwave Rental | Information not provided. |
MVPD Notification of Channel Change | Information not provided. |
Develop and air announcement of upcoming channel change | Information not provided. |
Equipment Storage | |
FCC Filing Fees - Form 2100 minor change CP application |
Predetermined Cost Estimate |
Estimated Cost | Actual Cost | |
---|---|---|---|
Total for all systems | $4,057,968.39 | $3,738,635.49 | $2,769,748.12 |
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 07/19/2021 |
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 07/19/2021 |