| 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 transmission line using existing antenna (see attached sweep for main transmission line replacement justification). |
| 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 | 2007 | |
| Type | Inductive Output Tube | |
| IOT Power Type | Two | |
| Power Capacity | 42 kW |
| Section | Question | Response |
|---|---|---|
| New Transmitter | Use | Primary (Main) |
| Change Type | Purchase New | |
| Is this a request for upgraded equipment? | Yes | |
| Manufacturer | ||
| Model | THU9EVO-30 | |
| Transmitter Type | Solid State | |
| Solid State Cooling | Liquid Cooled | |
| Solid State Power capacity | 46 kW | |
| Justification for New Transmitter | The manufacturer of the existing IOT transmitter advises that the transmitter cannot be re-tuned to the assigned channel. A new Comark Paragon MSDC IOT transmitter is the price used for a replacement. See attachment. |
| Section | Question | Response |
|---|---|---|
| Electrical Service | Service Entrance (3 phases 800A 208V) | No |
| Switchgear (industrial 800 amp) | Yes | |
| Transformer (480V) | Yes | |
| Power | 300 kVA | |
| Rigid Conduit and Wiring | Yes | |
| Size | 3 inches | |
| Length | 100.0 feet | |
| Other Electrical Service | No | |
| Description | N/A | |
| HVAC Service | Does the replacement transmitter require HVAC Service? | Yes |
| Type | Cooling Only | |
| 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? | 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 |
|---|---|
Mezzanine Construction for Ancillary Equipment and Combiners |
There is not enough floor space in the Transmitter area to house ancillary equipment and floor mounted combiners. |
Existing Transmitter Removal |
Removal of old Transmitter and ancillary equipment. Please see Brunswick Electric Quote of Oct. 14, 2019 Attached |
Additional Transmitter Costs |
Additional Transmitter Costs |
Additional Interior RF System |
Interior RF System Existing Transmitter to Interim Transmission line |
| Section | Question | Response |
|---|---|---|
| Antenna Related Expenses | Do you have antenna related expenses? | Yes |
| Section | Question | Response |
|---|---|---|
| Existing Antenna Description | Type of change | Retune Existing |
| Antenna Use | Primary (Main) | |
| Description of Use | N/A | |
| Ownership | Owned | |
| Owner | N/A | |
| Site | N/A | |
| Is the existing antenna shared with another station or stations? | Yes | |
| Is the existing antenna directional? | Yes | |
| Is antenna in operating condition? | Yes | |
| Is antenna located on or in close proximity to an antenna farm? | No | |
| Existing Antenna Manufacturer and Type | Class | Full Power |
| Mounting | Top Mount | |
| Antenna position in stack | Bottom | |
| Polarization | Horizontal | |
| Type | Broadband Panel | |
| Number of Stations Supported | 2 | |
| Number of Panels | 60 | |
| Design power capacity in use | 100.0 % | |
| Lower Limit | 470.00 MHz | |
| Upper Limit | 692.00 MHz | |
| Other Antenna Type | N/A | |
| ERP: | 700.0 kW | |
| Manufacturer | Dielectric | |
| Model | TUD-05-12/60H-1-B | |
| Year | 2007 |
| Facility ID | Call Sign |
|---|---|
| 73263 | WMHT |
| Section | Question | Response |
|---|---|---|
| Sweep Test of Existing Antenna | Do you need a sweep test of existing antenna? | Yes |
| Section | Question | Response |
|---|---|---|
| Combiner for Shared Antenna | Do you need a Combiner for a Shared Antenna? | Yes |
| Type | New | |
| Number of channels supported | 3 | |
| Frequencies of channels supported | RF channel | |
| Frequency | N/A |
| RF Channel Number |
|---|
| 22 |
| 24 |
| 25 |
| Name | Description |
|---|---|
Combiner Installation Services |
WTEN Combiner installation due to RePack. Please see Land Communications Inc. Estimate # 1114 attached. |
Rigging |
Rigging to replace elbow complex; assist with tuning; replace main transmission line; install interim antenna and interim transmission line. |
Primary Antenna - Old Combiner Removal |
Primary Antenna - Old Combiner Removal |
| 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: | 700.0 kW | |
| Manufacturer | ||
| Model | TFU-24WB C160 | |
| Year | 2018 | |
| Justification for New Antenna | New full-power interim antenna and interim transmission line is required while new transmission line is replaced and new elbow complex installed and tuned for main antenna. |
| Section | Question | Response |
|---|---|---|
| Elbow Complex | Do you require the separate purchase of the Elbow Complex? | Yes |
| Broadband or Single Channel? | S | |
| Feed Line Size | 6 1/8 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? | Yes | |
| Is Transmission Line in operating condition? | Yes | |
| Existing Transmission Line Manufacturer and Type | Manufacturer | |
| 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 | 500 feet per run |
| Facility ID | Call Sign |
|---|---|
| 73263 | WMHT |
| 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 | 1 | |
| Length | 500 feet per run | |
| Justification for New Transmission Line | See attached sweep test. Main transmission line measures well on pre-auction channel but does not measure well on post-auction channel. |
| 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 | 20' | |
| Other Segment Length | ||
| Number of parallel runs | 1 | |
| Length | 395 feet per run | |
| Justification for New Transmission Line | Interim transmission line required for interim operation while main transmission line is replaced and elbow complex is replaced and tuned. |
| 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? | Yes | |
| One or more FM, AM or TV radio broadcaster(s) | No | |
| Others Types of Users | Yes | |
| Is tower documented for structural analysis? | Yes | |
| Is tower compliant with Rev G? | Yes | |
| Existing Tower Structure Registration | Do you have a tower registration number? | No |
| ASR Number | ||
| Coordinates (NAD83) | Latitude (NAD83) | 42° 37' 31.3" N- |
| Longitude (NAD83) | 074° 00' 36.7" W- | |
| Overall Structure Height | 499.01 feet | |
| Support Structure Height | 495.07 feet | |
| Ground Elevation Above Mean Sea Level (AMSL) | 1780.82 feet | |
| Structure Type | GTOWER - Guyed Structure Used for Communication Purposes | |
| Tower Owner | Capital Region Broadcasters, LLC | |
| Date Constructed | 05/31/2002 |
| Users |
|---|
| WXXA |
| WMHT |
| WCWN |
| WNYT |
| 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: | Minor 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 |
Primary Tower Mapping - Documented Tower |
Existing Primary Tower - Tower Mapping - Documented Tower |
| Section | Question | Response |
|---|---|---|
| Outside Project Management Services | Do you require outside project management services? | Yes |
| Number of Hours | 300 | |
| 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 | No | |
| Quantity | N/A | |
| NEPA Section 106 environmental review | No | |
| Environmental Assessment | No | |
| ASR Modification | No | |
| FAA Consultation (including preparation of FAA Form 7460) | No | |
| 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 | Yes | |
| RF Field Engineering Services | Comprehensive coverage verification via field study | No |
| RF exposure measurements | No | |
| Additional Field Engineering Service | Yes | |
| Number of Days | 9 | |
| 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? | 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 | No | |
| 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 |
|---|---|
Repointing of 3rd Party Dish Antenna |
Dish needed to be moved for interim RePack Antenna to be installed. Please see Microwave Networks quote # VY90830-50 Attached. |
| Description | Predetermined Cost Estimate |
Estimated Cost | Estimated Cost Justification | Actual Cost | Actual Cost Justification |
|---|---|---|---|---|---|
| Sub-total | $1,827,576.00 | $1,137,896.00 | N/A | $1,028,775.28 | N/A |
| Total for all systems | $2,880,225.40 | $2,096,148.80 | N/A | $1,773,248.08 | N/A |
| Primary Transmitter THU9EVO-30 | $1,827,576.00 | $1,137,896.00 | $1,028,775.28 | ||
| Additional Interior RF System | $140,000.00 | $140,000.00 | N/A | $97,090.00 | N/A |
| Additional Transmitter Costs | $4,515.00 | $4,515.00 | See Rohde & Schwarz quote 199709.0 | $4,515.00 | N/A |
| Existing Transmitter Removal | $8,600.00 | $8,600.00 | Removal of old Transmitter and ancillary equipment. Please see Attached Quote of Brunswick Electric of October 14, 2019 | $8,600.00 | N/A |
| Mezzanine Construction for Ancillary Equipment and Combiners | $65,461.00 | $65,461.00 | upper floor needed to be built for ancillary transmitter equipment, filters Etc. Please see Mezzanine quote from F.H. Alexander Inc. | $21,820.28 | N/A |
| 15 Ton system | $55,800.00 | $17,670.00 | Catalog cost for 15 ton HVAC system is $53,000. Cost shall be divided by 3 between the following 3 stations that share the main antenna and line: WTEN, WMHT and WCWN. | N/A | 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 - 300 KVA | $36,800.00 | $35,000.00 | N/A | $35,000.00 | N/A |
| Switchgear - industrial 800 amp | $38,200.00 | $36,300.00 | N/A | $36,300.00 | N/A |
| UHF - Liquid Cooled Solid State Transmitter 35 - 50 kW | $1,473,000.00 | $825,450.00 | Maximum reimbursement is based on the price of a 2 tube IOT since the catalog price is greater than the IOT price. Cost reduced to $825,450 per Rohde & Schwarz quote 143942.2. | $825,450.00 | N/A |
| Actual Information Description | File Name |
|---|---|
| Additional Interior RF System | |
| Additional Transmitter Costs | |
| Existing Transmitter Removal | |
| Mezzanine Construction for Ancillary Equipment and Combiners | |
| 15 Ton system | Information not provided. |
| 3" Rigid Conduit and Wiring (Cost per foot) | Information not provided. |
| Transformer 3 phase/480v - 300 KVA | |
| Switchgear - industrial 800 amp | |
| UHF - Liquid Cooled Solid State Transmitter 35 - 50 kW |
| Description | Predetermined Cost Estimate |
Estimated Cost | Estimated Cost Justification | Actual Cost | Actual Cost Justification |
|---|---|---|---|---|---|
| Sub-total | $332,705.00 | $287,020.00 | N/A | $253,446.00 | N/A |
| Total for all systems | $2,880,225.40 | $2,096,148.80 | N/A | $1,773,248.08 | N/A |
| Interim Antenna TFU-24WB C160 | $197,890.00 | $195,550.00 | $176,600.00 | ||
| Pattern scatter analysis for side mount high/med power antennas (if not included in antenna base cost) | $5,260.00 | $5,000.00 | N/A | N/A | N/A |
| Side mount brackets for high power antennas (if not included in antenna base cost) | $23,150.00 | $22,000.00 | N/A | $19,750.00 | N/A |
| Elbow complex, single channel, at antenna input, per 6 1/8. feedline (if needed) | $12,300.00 | $11,700.00 | N/A | N/A | N/A |
| UHF - High Power, Side Mount, basic slot antenna, 700 kW input, directional,, horizontally polarized | $150,450.00 | $150,450.00 | Initial cost revised down from 235000 to 150450 based on Dielectric quote 800053CMZ-2 attached. | $150,450.00 | N/A |
| Sweep test of existing antenna | $6,730.00 | $6,400.00 | N/A | $6,400.00 | N/A |
| Primary Antenna TUD-05-12/60H-1-B | $134,815.00 | $91,470.00 | $76,846.00 | ||
| Primary Antenna - Old Combiner Removal | $1,600.00 | $1,600.00 | Please see WTEN Integrity Electrical Service quote 100721 | $1,600.00 | N/A |
| Rigging | $13,335.00 | $13,335.00 | Catalog cost for rigging is $40,000. Cost shall be divided by 3 between the following three stations that share the main top-mount antenna: WTEN, WMHT and WCWN. | N/A | N/A |
| Elbow complex, broadband, at antenna input, per 8 3/16. feedline (if needed) | $18,950.00 | $6,800.00 | Please see Estimated Cost Justification WTEN-210-Primary Antenna - Elbow Complex, Broadband V0 | $6,800.00 | N/A |
| New combiner, cost per channel (without antenna) | $84,200.00 | $53,335.00 | Catalog cost for one combiner is $80,000. Two combiners are required due to 1st adjacent channels. Cost shall be divided by 3 between the following 3 stations that share the main antenna and line: WTEN, WMHT and WCWN. | $52,046.00 | N/A |
| Combiner Installation Services | $10,000.00 | $10,000.00 | WTEN Combiner installation services. See attachment Land Communications # 1114. | $10,000.00 | N/A |
| Sweep test of existing antenna | $6,730.00 | $6,400.00 | per Estimated Cost Justification WTEN-210-Primary Antenna - Sweep Test v0 | $6,400.00 | N/A |
| Actual Information Description | File Name |
|---|---|
| Pattern scatter analysis for side mount high/med power antennas (if not included in antenna base cost) | Information not provided. |
| Side mount brackets for high power antennas (if not included in antenna base cost) | |
| Elbow complex, single channel, at antenna input, per 6 1/8. feedline (if needed) | Information not provided. |
| UHF - High Power, Side Mount, basic slot antenna, 700 kW input, directional,, horizontally polarized | |
| Sweep test of existing antenna | |
| Primary Antenna - Old Combiner Removal | |
| Rigging | Information not provided. |
| Elbow complex, broadband, at antenna input, per 8 3/16. feedline (if needed) | |
| New combiner, cost per channel (without antenna) | |
| Combiner Installation Services | |
| Sweep test of existing antenna |
| Description | Predetermined Cost Estimate |
Estimated Cost | Estimated Cost Justification | Actual Cost | Actual Cost Justification |
|---|---|---|---|---|---|
| Sub-total | $279,290.00 | $193,304.60 | N/A | $180,876.10 | N/A |
| Total for all systems | $2,880,225.40 | $2,096,148.80 | N/A | $1,773,248.08 | N/A |
| Interim Transmission Line | $79,790.00 | $108,848.25 | $96,419.75 | ||
| Rigid Transmission Line - copper, 6 1/8" | $79,790.00 | $108,848.25 | Please see Estimated Cost Justification WTEN-380-Interim Transmission Line - Rigid Copper V2 | $96,419.75 | N/A |
| Primary Transmission Line | $199,500.00 | $84,456.35 | $84,456.35 | ||
| Rigid Transmission Line - copper, 8 3/16" broadband | $199,500.00 | $84,456.35 | Please see Estimated Cost Justification WTEN-310-Primary Transmission Line - Rigid Copper, 8 3/16", Broadband V1 | $84,456.35 | N/A |
| Actual Information Description | File Name |
|---|---|
| Rigid Transmission Line - copper, 6 1/8" | |
| Rigid Transmission Line - copper, 8 3/16" broadband |
| Description | Predetermined Cost Estimate |
Estimated Cost | Estimated Cost Justification | Actual Cost | Actual Cost Justification |
|---|---|---|---|---|---|
| Sub-total | $256,966.67 | $244,774.67 | N/A | $144,774.67 | N/A |
| Total for all systems | $2,880,225.40 | $2,096,148.80 | N/A | $1,773,248.08 | N/A |
| Primary Tower GTOWER | $256,966.67 | $244,774.67 | $144,774.67 | ||
| Primary Tower - Structural Analysis | $500.00 | $500.00 | Please see Elevated Structural Consultants quote dated October 3, 2019 | N/A | N/A |
| Minor tower reinforcement/modifications | $158,000.00 | $50,000.00 | Catalog cost for Minor tower reinforcement and modifications is $150,000. Cost shall be divided by 3 between the following 3 stations that share the main antenna and line: WTEN, WMHT and WCWN. All Phase 4 stations. | N/A | N/A |
| Primary Tower Mapping - Documented Tower | $1,666.67 | $1,666.67 | Please see WTEN Existing Primary Tower - Tower Mapping - Documented Tower Budget Revision Justification Letter | $1,666.67 | N/A |
| Short Tower (less than 500') | $84,200.00 | $188,550.00 | please see Estimated Cost Justification WTEN-410-Existing Primary Tower - Tower Rigging, Short Tower v1 | $139,050.00 | N/A |
| Structural engineering tower load study for well documented tower | $12,600.00 | $4,058.00 | Please see Estimated Cost Justification WTEN-410-Existing Primary Tower - Tower Load Study, Documented Tower v0 | $4,058.00 | N/A |
| Actual Information Description | File Name |
|---|---|
| Primary Tower - Structural Analysis | Information not provided. |
| Minor tower reinforcement/modifications | Information not provided. |
| Primary Tower Mapping - Documented Tower | |
| Short Tower (less than 500') | |
| 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 | $92,430.00 | $142,445.80 | N/A | $113,195.20 | N/A |
| Total for all systems | $2,880,225.40 | $2,096,148.80 | N/A | $1,773,248.08 | N/A |
| Outside Professional Services | $92,430.00 | $142,445.80 | $113,195.20 | ||
| Project management of the transition | $47,400.00 | $90,594.00 | The estimated cost has been adjusted to include all invoices submitted for reimbursement at this time. | $90,593.40 | a |
| Prepare request for Special Temporary Authorization | $2,050.00 | $3,625.00 | Please see WTEN RF Eng - STA Budget Justification Letter. The estimated cost has been adjusted to include all invoices submitted for reimbursement at this time. | $3,625.00 | N/A |
| Prepare engineering section of FCC Form 2100 (main), License to Cover Application | $1,580.00 | $1,500.00 | N/A | N/A | N/A |
| Prepare engineering section of FCC Form 2100 (main), Construction Permit Application | $3,155.00 | $3,000.00 | N/A | $3,000.00 | N/A |
| Perform engineering study for new channel assignment and antenna development | $7,360.00 | $12,488.92 | The estimated cost has been adjusted to include all invoices submitted for reimbursement at this time. | $12,488.92 | N/A |
| Address transition timing and coordination issues w/ other stations and wireless | $2,630.00 | $2,500.00 | N/A | N/A | N/A |
| Prepare and or review reimbursement form | $2,630.00 | $3,487.88 | The estimated cost has been adjusted to include all invoices submitted for reimbursement at this time. | $3,487.88 | N/A |
| Additional Field Engineering Service, 9 Days | $18,000.00 | $18,000.00 | 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 |
| Actual Information Description | File Name |
|---|---|
| Project management of the transition | |
| Prepare request for Special Temporary Authorization | |
| Prepare engineering section of FCC Form 2100 (main), License to Cover Application | Information not provided. |
| Prepare engineering section of FCC Form 2100 (main), Construction Permit Application | |
| 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 | |
| Additional Field Engineering Service, 9 Days | 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. |
| Description | Predetermined Cost Estimate |
Estimated Cost | Estimated Cost Justification | Actual Cost | Actual Cost Justification |
|---|---|---|---|---|---|
| Sub-total | $91,257.73 | $90,707.73 | N/A | $52,180.83 | N/A |
| Total for all systems | $2,880,225.40 | $2,096,148.80 | N/A | $1,773,248.08 | N/A |
| Other Expenses | $91,257.73 | $90,707.73 | $52,180.83 | ||
| Repointing of 3rd Party Dish Antenna | $4,300.00 | $4,300.00 | Dish needed to be moved for interim RePack Antenna to be installed. Please see Microwave Networks quote # VY90830-50 Attached. | $4,300.00 | 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 | $9,000.00 | $9,000.00 | N/A | $3,335.00 | N/A |
| Equipment Delivery and Handling Charges | $41,907.73 | $41,907.73 | Please see Estimated Cost Justification WTEN-610-Equipment Delivery and Handling V0 | $41,907.43 | N/A |
| Disposal Costs (for equipment and other waste, net of any salvage value) | $9,000.00 | $9,000.00 | N/A | N/A | N/A |
| DTV Medical Facility Notification | $11,550.00 | $11,000.00 | N/A | $2,638.40 | N/A |
| Non-zoning permits | $10,000.00 | $10,000.00 | N/A | N/A | N/A |
| Actual Information Description | File Name |
|---|---|
| Repointing of 3rd Party Dish Antenna | |
| 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) | Information not provided. |
| DTV Medical Facility Notification | |
| Non-zoning permits | Information not provided. |
| Predetermined Cost Estimate |
Estimated Cost | Actual Cost | |
|---|---|---|---|
| Total for all systems | $2,880,225.40 | $2,096,148.80 | $1,773,248.08 |
| 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 09/27/2021 |
| 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 09/27/2021 |
