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 | DTV Utah is a complex site with 8 stations sharing a two main antennas as well as aux antenna, combiner system and building. Replacement antenna panels, combiner and transmitters will be required. DTVU is still working on its transition plans. |
Question | Response |
---|---|
Sharee Station Facility ID | 69396 |
Call Sign | KUED |
Type | Noncommercial Educational |
Licensee Name | UNIVERSITY OF UTAH |
Status | LICENSED |
DTS | No |
Community of License | SALT LAKE CITY, UT |
Pre-auction RF Channel | 27 |
Post-auction RF Channel | 27 |
Neilsen DMA | SALT LAKE CITY |
Network Affiliation |
Question | Response |
---|---|
Sharee Station Facility ID | 35823 |
Call Sign | KUTV |
Type | Commercial |
Licensee Name | KUTV Licensee, LLC |
Status | LICENSED |
DTS | No |
Community of License | SALT LAKE CITY, UT |
Pre-auction RF Channel | 34 |
Post-auction RF Channel | 34 |
Neilsen DMA | Salt Lake City |
Network Affiliation |
Question | Response |
---|---|
Sharee Station Facility ID | 69582 |
Call Sign | KUEN |
Type | Noncommercial Educational |
Licensee Name | Utah Board of Higher Education |
Status | LICENSED |
DTS | No |
Community of License | OGDEN, UT |
Pre-auction RF Channel | 36 |
Post-auction RF Channel | 36 |
Neilsen DMA | SALT LAKE CITY |
Network Affiliation |
Question | Response |
---|---|
Sharee Station Facility ID | 1136 |
Call Sign | KUCW |
Type | Commercial |
Licensee Name | Nexstar Media Inc. |
Status | LICENSED |
DTS | No |
Community of License | OGDEN, UT |
Pre-auction RF Channel | 35 |
Post-auction RF Channel | 35 |
Neilsen DMA | Salt Lake City |
Network Affiliation |
Question | Response |
---|---|
Sharee Station Facility ID | 6359 |
Call Sign | KSL-TV |
Type | Commercial |
Licensee Name | BONNEVILLE INTERNATIONAL CORPORATION |
Status | LICENSED |
DTS | No |
Community of License | SALT LAKE CITY, UT |
Pre-auction RF Channel | 23 |
Post-auction RF Channel | 23 |
Neilsen DMA | Salt Lake City |
Network Affiliation |
Question | Response |
---|---|
Sharee Station Facility ID | 36607 |
Call Sign | KJZZ-TV |
Type | Commercial |
Licensee Name | KJZZ Licensee, LLC |
Status | LICENSED |
DTS | No |
Community of License | SALT LAKE CITY, UT |
Pre-auction RF Channel | 19 |
Post-auction RF Channel | 19 |
Neilsen DMA | Salt Lake City |
Network Affiliation |
Question | Response |
---|---|
Sharee Station Facility ID | 6823 |
Call Sign | KBYU-TV |
Type | Noncommercial Educational |
Licensee Name | BRIGHAM YOUNG UNIVERSITY |
Status | LICENSED |
DTS | No |
Community of License | PROVO, UT |
Pre-auction RF Channel | 17 |
Post-auction RF Channel | 17 |
Neilsen DMA | SALT LAKE CITY |
Network Affiliation |
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 | SigmaCD2 | |
Year | 1999 | |
Type | Inductive Output Tube | |
IOT Power Type | Single | |
Power Capacity | 20 kW |
Section | Question | Response |
---|---|---|
New Transmitter | Use | Primary (Main) |
Change Type | Purchase New | |
Is this a request for upgraded equipment? | Yes | |
Manufacturer | ||
Model | THU9evo-20 | |
Transmitter Type | Solid State | |
Solid State Cooling | Liquid Cooled | |
Solid State Power capacity | 25 kW | |
Justification for New Transmitter | Existing transmitter is obsolete and can not be retuned to new channel. See attached quotes. Upgrading to a SS at one power step up from the required TPO. Single tube IOT is the max reimbursement, but Gates quote is lower. |
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 | 200.0 feet | |
Other Electrical Service | No | |
Description | N/A | |
HVAC Service | Does the replacement transmitter require HVAC Service? | Yes |
Type | Cooling Only | |
Size | 30 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 |
---|---|
Transmitter Electrical, Installation and Decommission |
Transmitter Electrical, Installation and Decommission |
Transformer Costs |
Transformer Costs |
Plan Transmitter Layout and Develop Installation Drawings |
Develop Installation Layout. Develop Installation Drawings |
Additional Transmitter Costs |
Additional Transmitter Costs to conform to DTV Group equipment |
Removal of Existing Equipment |
Remove Existing Equipment from Farnsworth Peak |
Remote Control Wiring |
Wire Up Existing Remote Control to New Transmitter |
Section | Question | Response |
---|---|---|
New Transmitter | Use | Interim |
Description of Use | N/A | |
Change Type | Purchase | |
Manufacturer | ||
Model | ULTXE-20 | |
Transmitter Type | Solid State | |
Solid State Cooling | Liquid Cooled | |
Solid State Power capacity | 12.9 kW | |
Justification for New Transmitter | DTV Utah Stations will operate on an interim transmitter one at a time in rotating fashion as their existing transmitter is removed and replaced. This is for the KTVX allocated costs for one interim transmitter for the site. |
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 | 2 inches | |
Length | 800.0 feet | |
Other Electrical Service | No | |
Description | N/A | |
HVAC Service | Does the replacement transmitter require HVAC Service? | Yes |
Type | Heating and Cooling | |
Size | 50 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 | |
Inside RF System | Is an additional interior RF system required to support this interim transmitter? | Yes |
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 | Leased | |
Owner | DTV Utah | |
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? | Yes | |
Existing Antenna Manufacturer and Type | Class | Full Power |
Mounting | Top Mount | |
Antenna position in stack | Top | |
Polarization | Horizontal | |
Type | Broadband Panel | |
Number of Stations Supported | 8 | |
Number of Panels | 48 | |
Design power capacity in use | 100.0 % | |
Lower Limit | 602.00 MHz | |
Upper Limit | 700.00 MHz | |
Other Antenna Type | N/A | |
ERP: | 475.0 kW | |
Manufacturer | ||
Model | 773 928 | |
Year | 1999 |
Facility ID | Call Sign |
---|---|
36607 | KJZZ-TV |
1136 | KUCW |
35823 | KUTV |
6359 | KSL-TV |
6823 | KBYU-TV |
69396 | KUED |
69582 | KUEN |
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? | No | |
Ownership | Owned | |
Owner | N/A | |
Is antenna shared? | Yes | |
Is antenna directional? | Yes | |
Will antenna be located on or in close proximity to an antenna farm? | Yes | |
New Antenna Manufacturer and Types | Class | Full Power |
Mounting | Top Mount | |
Antenna position in stack | Bottom | |
Polarization | Horizontal | |
Type | Broadband Panel | |
Number of Stations Supported | 8 | |
Number of Panels/Bays | 48 | |
Lower Limit | 482.00 MHz | |
Upper Limit | 608.00 MHz | |
Design power capacity in use | 50.0 % | |
Other Antenna Type | N/A | |
ERP: | 2000.0 kW | |
Manufacturer | ||
Model | 759 25063 | |
Year | 2017 | |
Justification for New Antenna | The current panel antenna is finely tuned to a specific band, but cannot be retuned to the new band. |
Section | Question | Response |
---|---|---|
Combiner for Shared Antenna | Do you need a Combiner for a Shared Antenna? | Yes |
Type | New | |
Number of channels supported | 8 | |
Frequencies of channels supported | Upper and lower frequency | |
Frequency | 488.0 MHz - 608.0 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 | 6 1/8 inches inches | |
Side Mount Brackets | Do you require the separate purchase of side mount brackets for a high power antenna? | No |
Pattern Scatter Analysis | Do you require separate purchase of pattern scatter analysis for a side mount high or medium power antenna? | No |
Sweep Test | Do you require the sweep testing of transmission line and antenna? | Yes |
Name | Description |
---|---|
Antenna Installation |
Costs for antenna install. |
Section | Question | Response |
---|---|---|
Transmission Line Related Expenses | Do you have transmission line related expenses? | No |
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? | Terrain Constrained | |
Is this tower currently shared with any other stations? | Yes | |
One or more FM, AM or TV radio broadcaster(s) | Yes | |
Others Types of Users | No | |
Is tower documented for structural analysis? | Yes | |
Is tower compliant with Rev G? | Yes | |
Existing Tower Structure Registration | Do you have a tower registration number? | Yes |
ASR Number | 1062408 | |
Coordinates (NAD83) | Latitude (NAD83) | 40° 39' 33.0" N- |
Longitude (NAD83) | 112° 12' 10.0" W- | |
Overall Structure Height | 308.40 feet | |
Support Structure Height | 308.40 feet | |
Ground Elevation Above Mean Sea Level (AMSL) | 9035.32 feet | |
Structure Type | TOWER - Free Standing or Guyed Structure | |
Tower Owner | DTV UTAH, LC | |
Date Constructed | 10/28/1999 |
Facility ID | Call Sign | Service |
---|---|---|
6823 | KBYU-TV | DTV |
69396 | KUED | DTV |
69582 | KUEN | DTV |
1136 | KUCW | DTV |
35823 | KUTV | DTV |
36607 | KJZZ-TV | DTV |
6359 | KSL-TV | DTV |
Section | Question | Response |
---|---|---|
Engineering Study | Please what type of engineering study is required, if any: | Study needed for documented tower |
Tower Reinforcements | Please select whether tower reinforcements are needed: | Major Reinforcements needed |
Section | Question | Response |
---|---|---|
Tower Rigging Costs | Complex Tower | Terrain constrained |
Helicopter Services Required | Are helicopter services required? | No |
Section | Question | Response |
---|---|---|
Outside Project Management Services | Do you require outside project management services? | Yes |
Number of Hours | 800 | |
Explanation | KTVX Allocated Costs: DTV Utah will provide project management on site. Additionally, station will retain RF Engineers to review site construction as needed. | |
Outside RF consulting Engineering Services | Perform engineering study for new channel assignment and antenna development | Yes |
Prepare engineering section of Form FCC Construction Permit Application | Yes | |
For Auxiliary Facility | No | |
For Main Facility | Yes | |
Prepare engineering section of Form FCC License to Cover Application | Yes | |
For Auxiliary Facility | No | |
For Main Facility | Yes | |
Prepare request for Special Temporary Authority | Yes | |
Quantity | 2 | |
Do you have Distributed Transmission System engineering services? | N/A | |
Critical Facility | N/A | |
Terrain-Shielded Facility | N/A | |
Attorney and Other Outside Consulting Services | Prepare and file Form FCC Construction Permit Application | Yes |
For Auxiliary Facility | No | |
For Main Facility | Yes | |
Prepare and file Form FCC License to Cover Application | Yes | |
For Auxiliary Facility | No | |
For Main Facility | Yes | |
Prepare request for Special Temporary Authority | Yes | |
Quantity | 2 | |
NEPA Section 106 environmental review | No | |
Environmental Assessment | No | |
ASR Modification | 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 | Yes |
RF exposure measurements | Yes | |
Additional Field Engineering Service | Yes | |
Number of Days | 30 | |
Justification | On site RF Engineering to inspect and supervise construction on behalf of station |
Name | Description |
---|---|
Allocation Consulting |
RF Consultant analysis of channel allocations, Interference issues, and spectrum issues |
Building Structural Engineering |
Structural Engineer review and analysis of building and 2nd Floor Combiner Weight Issues |
Prepare and File FCC Progress Reports |
Prepare and File FCC Quarterly Progress Reports |
RF Consultant |
RF Consultant for antenna and combiner designs |
Reimbursement Reviews |
Reimbursement Reviews with FCC, E&Y, and Cavell. |
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 | Yes | |
FCC Special Temporary Authority Application | Yes | |
Other Miscellaneous Expenses | Does this relocation require paying Disposal Costs (for equipment and other waste, net of any salvage value)? | Yes |
Does this relocation require Equipment Delivery or Handling Charges not otherwise included in individual item costs? | Yes | |
Does this relocation require Equipment Storage? | Yes | |
Does this relocation require the Development and Airing of an Announcement regarding an upcoming channel change? | Yes | |
Does this relocation require MVPD Notification of a Channel Change? | Yes |
Name | Description |
---|---|
Accounting |
DTV Utah Accounting and Allocation of costs to stations |
DTV Utah Operating Agreement Equity Equalization |
Per 1988 Operating Agreement. See Exhibit M attached. |
KSTU Mask Filter |
Adjacent Channel Mask Filter for KSTU. See Exhibit N attached. |
Raod Maintenance |
Snowplowing Grating and repairs to existing road to remote mountain top. |
Remove and Disposal of Equipment |
Common Equipment Removal and Disposal. Rigging, road access, packing materials |
Site Access and Transportation |
Snow Cat access; helicopter site access; Road opening (snow plowing) etc. |
Temporary Sanitation |
Required for work on the mountaintop. |
Sales and Use Tax Due |
Sales and Use Tax Due |
Description | Predetermined Cost Estimate |
Estimated Cost | Estimated Cost Justification | Actual Cost | Actual Cost Justification |
---|---|---|---|---|---|
Sub-total | $2,145,668.38 | $1,153,158.71 | N/A | $1,005,584.29 | N/A |
Total for all systems | $4,331,273.54 | $2,484,572.21 | N/A | $1,755,388.79 | N/A |
Interim Transmitter ULTXE-20 | $1,003,800.00 | $245,420.33 | $227,448.97 | ||
Switchgear - industrial 800 amp | $38,200.00 | $3,700.00 | Revised to reflect 1/6th of shared cost. See related invoices | $3,645.79 | N/A |
UHF - Liquid Cooled Solid State Transmitter 8.2 - 13 kW | $494,500.00 | $94,045.33 | Revised to reflect 1/6th of Shared Cost | $83,460.30 | Original application cost estimate based on 1/8 total costs. Approval received for 1/6 total costs. Please see FCC Incentive Auction Repack Reimbursement Request & Explanation. |
50 Ton system | $266,000.00 | $134,000.00 | Revised to increase amount to 1/6 vs 1/8 as well as design and engineering changes required due to a new heat exchanger design for the transmitters. See related invoices | $133,562.81 | Actual design HVAC designs called for more cooling than originally estimated. Additionally, original application estimates submitted at 1/8 cost. Reimbursement submitted on 1/6. |
UHF inside RF system including switching | $147,500.00 | $6,800.00 | Revised to reflect 1/6th of Shared Cost; see related invoices | $6,780.07 | N/A |
2" Rigid Conduit and Wiring (Cost per foot) | $20,800.00 | $2,500.00 | 1/8 Shared Cost | N/A | N/A |
Transformer 3 phase/480v - 300 KVA | $36,800.00 | $4,375.00 | 1/8 Shared Cost | N/A | N/A |
Primary Transmitter THU9evo-20 | $1,141,868.38 | $907,738.38 | $778,135.32 | ||
Remote Control Wiring | $3,500.00 | $3,500.00 | Wire up existing remote control to new transmitter. | N/A | N/A |
Removal of Existing Equipment | $0.00 | $0.00 | See Transmitter Electrical, Installation and Decommission | N/A | N/A |
Additional Transmitter Costs | $4,025.00 | $4,025.00 | See Heartland quote WISQ49895 and justification; shared cost with KUCW | $4,021.94 | N/A |
Plan Transmitter Layout and Develop Installation Drawings | $15,000.00 | $15,000.00 | KTVX Allocated Costs for Transmitter Installation layout and installation drawings | N/A | N/A |
Transformer Costs | $4,200.00 | $4,200.00 | Change out transformers; see Rohde & Schwarz quote 802-055153.0 | $4,200.00 | N/A |
Transmitter Electrical, Installation and Decommission | $57,743.38 | $57,743.38 | See Marsand quote 1882 | $52,743.38 | N/A |
Other -- HVAC Service Type: C Size:30 (Other) | $25,000.00 | $25,000.00 | KTVX Allocated costs for modification of HVAC systems. | N/A | N/A |
3" Rigid Conduit and Wiring (Cost per foot) | $10,400.00 | $9,800.00 | Catalog | N/A | N/A |
Transformer 3 phase/480v - 300 KVA | $36,800.00 | $35,000.00 | Catalog | N/A | N/A |
Switchgear - industrial 800 amp | $38,200.00 | $36,300.00 | Catalog | N/A | N/A |
UHF - Liquid Cooled Solid State Transmitter 21 - 31 kW | $947,000.00 | $717,170.00 | Cost revised down from 788,930 to 717,170 per Rohde & Schwarz quote 802-049530.1 attached | $717,170.00 | N/A |
Actual Information Description | File Name |
---|---|
Switchgear - industrial 800 amp | |
UHF - Liquid Cooled Solid State Transmitter 8.2 - 13 kW | |
50 Ton system | |
UHF inside RF system including switching | |
2" Rigid Conduit and Wiring (Cost per foot) | Information not provided. |
Transformer 3 phase/480v - 300 KVA | Information not provided. |
Remote Control Wiring | Information not provided. |
Removal of Existing Equipment | Information not provided. |
Additional Transmitter Costs | |
Plan Transmitter Layout and Develop Installation Drawings | Information not provided. |
Transformer Costs | |
Transmitter Electrical, Installation and Decommission | |
Other -- HVAC Service Type: C Size:30 (Other) | Information not provided. |
3" Rigid Conduit and Wiring (Cost per foot) | Information not provided. |
Transformer 3 phase/480v - 300 KVA | Information not provided. |
Switchgear - industrial 800 amp | Information not provided. |
UHF - Liquid Cooled Solid State Transmitter 21 - 31 kW |
Description | Predetermined Cost Estimate |
Estimated Cost | Estimated Cost Justification | Actual Cost | Actual Cost Justification |
---|---|---|---|---|---|
Sub-total | $533,630.00 | $591,680.00 | N/A | $590,514.41 | N/A |
Total for all systems | $4,331,273.54 | $2,484,572.21 | N/A | $1,755,388.79 | N/A |
Primary Antenna 759 25063 | $533,630.00 | $591,680.00 | $590,514.41 | ||
New combiner, cost per channel (without antenna) | $84,200.00 | $273,000.00 | Revised to increase amount to 1/6 vs 1/8 as well as adding for additional equipment necessary for unanticipated management of the system. See Exhibit E. See related invoices | $272,801.47 | See in attachment-FCC Incentive Auction Repack Reimbursement Request and Explanation. |
Sweep test of existing antenna | $6,730.00 | $3,180.00 | Revised to increase to 1/6th of shared cost; see related invoices | $3,179.79 | Original estimate for 1/8 costs with approval to request reimbursement at 1/6. Please see FCC Incentive auction repack reimbursement request and explanation. |
UHF - High Power Top Mount Eight Station broadband panel antenna horizontally polarized | $247,000.00 | $247,000.00 | Revised to increase amount to 1/6 vs 1/8 as well as adding an increase for the addition of nitrogen generators. See related invoices | $246,721.08 | Original 399 budget proposed at 1/8 cost. Special approval received for 1/6 of costs causing budget overage. |
Antenna Installation | $56,000.00 | $56,000.00 | Revised to increase amount to 1/6 vs 1/8 shared cost, as well as adding for inspection of the transmission line to ensure the integrity of the line after the antenna removal. See Exhibit D. See related invoices | $55,390.68 | Please see FCC Incentive Auction Repack Reimbursement Request & Explanation - Original 399 application estimate was based on 1/8 cost. Approval received for 1/6 cost reimbursement. |
Elbow complex, broadband, at antenna input, per 6 1/8. feedline (if needed) | $13,700.00 | $12,500.00 | Revised to increase amount to 1/6 vs 1/8 shared cost, as well as adding for an increase in the elbow complex design caused by the antenna configuration. See related invoices | $12,421.39 | Initial estimate based on 1/6 reimbursement for Elbow complex - broadband and transmission line material installation related to SOW: S&I Elbow Complex |
Combiner output splitting/switching for dual feed lines, if applicable | $126,000.00 | $0.00 | Included in combiner costs. See Exhibit E. | N/A | N/A |
Actual Information Description | File Name |
---|---|
New combiner, cost per channel (without antenna) | |
Sweep test of existing antenna | |
UHF - High Power Top Mount Eight Station broadband panel antenna horizontally polarized | |
Antenna Installation | |
Elbow complex, broadband, at antenna input, per 6 1/8. feedline (if needed) | |
Combiner output splitting/switching for dual feed lines, if applicable | Information not provided. |
Description | Predetermined Cost Estimate |
Estimated Cost | Estimated Cost Justification | Actual Cost | Actual Cost Justification |
---|---|---|---|---|---|
Sub-total | $854,600.00 | $135,333.34 | N/A | $4,019.65 | N/A |
Total for all systems | $4,331,273.54 | $2,484,572.21 | N/A | $1,755,388.79 | N/A |
Primary Tower TOWER | $854,600.00 | $135,333.34 | $4,019.65 | ||
Structural engineering tower load study for well documented tower | $12,600.00 | $2,000.00 | Revised to increase amount to 1/6 vs 1/8 | $898.32 | N/A |
Complex Tower (includes, for example, those with candelabras and/or stacked antennas) | $421,000.00 | $66,666.67 | Revised to increase amount to 1/6 vs 1/8 | N/A | N/A |
Major tower reinforcement/modifications | $421,000.00 | $66,666.67 | Revised to increase amount to 1/6 vs 1/8 | $3,121.33 | N/A |
Actual Information Description | File Name |
---|---|
Structural engineering tower load study for well documented tower | |
Complex Tower (includes, for example, those with candelabras and/or stacked antennas) | Information not provided. |
Major tower reinforcement/modifications |
Description | Predetermined Cost Estimate |
Estimated Cost | Estimated Cost Justification | Actual Cost | Actual Cost Justification |
---|---|---|---|---|---|
Sub-total | $399,005.00 | $205,205.00 | N/A | $74,364.41 | N/A |
Total for all systems | $4,331,273.54 | $2,484,572.21 | N/A | $1,755,388.79 | N/A |
Outside Professional Services | $399,005.00 | $205,205.00 | $74,364.41 | ||
Building Structural Engineering | $20,000.00 | $20,000.00 | KTVX specific and allocation of costs related to building structural and weight analysis. | N/A | N/A |
Allocation Consulting | $15,000.00 | $15,000.00 | KTVX Allocation of costs. RF Engineering Consultant to review channel allocations, interference, alternative channels, support can not construct filing. | N/A | N/A |
Additional Field Engineering Service, 30 Days | $45,000.00 | $45,000.00 | RF Engineer on site to supervise installation and construction of KTVX Equipment. | N/A | N/A |
RF Exposure Measurements | $21,050.00 | $2,500.00 | 1/8 Shared Cost | N/A | N/A |
Comprehensive coverage verification via field study, if needed | $84,200.00 | $7,500.00 | 1/6 Shared Cost. See related invoices. | $7,468.50 | N/A |
FAA consultant, including cost of preparing FAA Form 7460 (Notice of Proposed Construction), if needed for height increase | $2,105.00 | $500.00 | N/A | $275.00 | N/A |
Attorney Fees - Prepare and File request for Special Temporary Authorization | $7,360.00 | $700.00 | See related invoices | $659.45 | N/A |
Attorney Fees -Prepare and File FCC Form 2100 (main), License to Cover Application | $2,365.00 | $2,250.00 | Catalog | N/A | N/A |
Attorney Fees - Prepare and File FCC Form 2100 (main), Construction Permit Application | $5,260.00 | $5,000.00 | Catalog | $231.86 | N/A |
Prepare request for Special Temporary Authorization | $4,100.00 | $4,100.00 | Predetermined Cost Estimate | $3,625.00 | Prepare request for Special Temporary Authorization originally estimated at 1/8 and requested at 1/6 per allowance. |
Prepare engineering section of FCC Form 2100 (main), License to Cover Application | $1,580.00 | $1,580.00 | Catalog | $1,558.33 | N/A |
Prepare engineering section of FCC Form 2100 (main), Construction Permit Application | $3,155.00 | $4,975.00 | Prepare engineering section of FCC Form 2100 (main), Construction Permit Application and Minor Modification of CP Application; see related invoices | $4,975.00 | N/A |
Perform engineering study for new channel assignment and antenna development | $7,360.00 | $7,000.00 | N/A | N/A | N/A |
Address transition timing and coordination issues w/ other stations and wireless | $2,630.00 | $2,500.00 | Catalog | $14.58 | N/A |
Prepare and or review reimbursement form | $2,630.00 | $2,500.00 | Catalog | $1,200.00 | N/A |
Attorney Fees - Negotiation of lease and other matters for shared locations | $4,210.00 | $4,500.00 | DTV Utah has 8 partners of which 6 are being repacked. Legal negotiations related to repacking being submitted at 1/6 cost for each station being repacked. | $4,472.21 | Legal fees associated with repacking lease negotiations estimated at 1/8 and requested at 1/6 per allowance |
Project management of the transition | $126,400.00 | $35,000.00 | See related invoices | $34,387.61 | N/A |
Reimbursement Reviews | $10,600.00 | $10,600.00 | Reimbursement Reviews with FCC, E&Y, Cavell. | $0.00 | N/A |
RF Consultant | $16,000.00 | $16,000.00 | KTVX Allocation of Costs. RF Consulting Engineer for Antenna and Combiner overall system design. Vendor specs and system range testing. | $14,296.87 | N/A |
Prepare and File FCC Progress Reports | $18,000.00 | $18,000.00 | Prepare and file FCC Progress Reports | $1,200.00 | N/A |
Actual Information Description | File Name |
---|---|
Building Structural Engineering | Information not provided. |
Allocation Consulting | Information not provided. |
Additional Field Engineering Service, 30 Days | Information not provided. |
RF Exposure Measurements | Information not provided. |
Comprehensive coverage verification via field study, if needed | |
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 | |
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 | |
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 | Information not provided. |
Address transition timing and coordination issues w/ other stations and wireless | |
Prepare and or review reimbursement form | |
Attorney Fees - Negotiation of lease and other matters for shared locations | |
Project management of the transition | |
Reimbursement Reviews | Information not provided. |
RF Consultant | |
Prepare and File FCC Progress Reports |
Description | Predetermined Cost Estimate |
Estimated Cost | Estimated Cost Justification | Actual Cost | Actual Cost Justification |
---|---|---|---|---|---|
Sub-total | $398,370.16 | $399,195.16 | N/A | $80,906.03 | N/A |
Total for all systems | $4,331,273.54 | $2,484,572.21 | N/A | $1,755,388.79 | N/A |
Other Expenses | $398,370.16 | $399,195.16 | $80,906.03 | ||
Sales and Use Tax Due | $46,000.00 | $46,000.00 | Estimated tax due; see related invoices | $45,040.68 | N/A |
Temporary Sanitation | $3,000.00 | $3,000.00 | 1/8 Shared Cost | N/A | N/A |
Site Access and Transportation | $25,000.00 | $25,000.00 | Cost Allocation to KTVX for site transportation and site access including snow cats, helicopter services, road clearing, snow plowing etc. | $3,679.97 | N/A |
Remove and Disposal of Equipment | $5,000.00 | $5,000.00 | Removal and disposal of KTVX Equipment down the mountain. | $2,970.83 | N/A |
Raod Maintenance | $10,000.00 | $10,000.00 | 1/8 Shared Cost | N/A | N/A |
KSTU Mask Filter | $9,330.00 | $9,330.00 | 1/8 Shared Cost changed to 1/6 shared cost; see related invoices | $9,329.69 | Please see FCC Incentive Auction Repack Reimbursement Request & Explanation - Original 399 application estimate was based on 1/8 cost. Approval received for 1/6 cost reimbursement. |
DTV Utah Operating Agreement Equity Equalization | $223,083.00 | $223,083.00 | See Exhibit M. | N/A | N/A |
Accounting | $5,800.00 | $5,800.00 | DTV Utah estimate of KTVX allocation of costs for accounting services for project. | N/A | N/A |
Develop and air announcement of upcoming channel change | $3,500.00 | $3,500.00 | Production costs to develop and air channel change announcement. | N/A | N/A |
Equipment Delivery and Handling Charges | $10,000.00 | $10,000.00 | Estimate of KTVX specific and Allocation of Costs for delivery of equipment up mountain. See related invoices | $8,289.54 | N/A |
Disposal Costs (for equipment and other waste, net of any salvage value) | $27,500.00 | $27,500.00 | DTV Utah estimate of allocated costs for KTVX - Combiner and other common equipment removal and rigging down mountain. | $1,287.50 | N/A |
Non-zoning permits | $5,900.00 | $5,900.00 | KTVX Estimate of Cost Allocation. | N/A | N/A |
FCC Filing Fees - Special Temporary Authorization request | $195.00 | $190.00 | Catalog | N/A | N/A |
FCC Filing Fees - Form 2100 license to cover application | $335.00 | $325.00 | Catalog | N/A | N/A |
FCC Filing Fees - Form 2100 minor change CP application | $1,110.00 | $2,500.00 | See related invoice | $0.00 | N/A |
DTV Medical Facility Notification | $11,550.00 | $11,000.00 | Catalog | $4,549.00 | N/A |
Equipment Storage | $6,067.16 | $6,067.16 | 1125 per month for 16 months plus pod storage on mountains. Increased to 1850 in May 2018. Revised to increase amount to 1/6 vs 1/8. | $5,758.82 | N/A |
MVPD Notification of Channel Change | $5,000.00 | $5,000.00 | N/A | N/A | N/A |
Actual Information Description | File Name |
---|---|
Sales and Use Tax Due | |
Temporary Sanitation | Information not provided. |
Site Access and Transportation | |
Remove and Disposal of Equipment | |
Raod Maintenance | Information not provided. |
KSTU Mask Filter | |
DTV Utah Operating Agreement Equity Equalization | Information not provided. |
Accounting | Information not provided. |
Develop and air announcement of upcoming channel change | Information not provided. |
Equipment Delivery and Handling Charges | |
Disposal Costs (for equipment and other waste, net of any salvage value) | |
Non-zoning permits | Information not provided. |
FCC Filing Fees - Special Temporary Authorization request | Information not provided. |
FCC Filing Fees - Form 2100 license to cover application | Information not provided. |
FCC Filing Fees - Form 2100 minor change CP application | |
DTV Medical Facility Notification | |
Equipment Storage | |
MVPD Notification of Channel Change | Information not provided. |
Predetermined Cost Estimate |
Estimated Cost | Actual Cost | |
---|---|---|---|
Total for all systems | $4,331,273.54 | $2,484,572.21 | $1,755,388.79 |
Question | Response |
---|---|
The facility has ceased operating on its pre-auction channel. | Yes |
Construction of final facilities or all necessary modifications are complete. | Yes |
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. | Yes |
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 11/10/2021 |
Section | Question | Response |
---|---|---|
Submission of Final Allocation or Accounting Information 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 11/10/2021 |