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, antenna and transmission line. Acquire interim antenna system 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 | Auxiliary (Backup) | |
Description of Use | Auxiliary | |
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 | Classic - HD30/40C1 | |
Year | 1995 | |
Type | Inductive Output Tube | |
IOT Power Type | Single | |
Power Capacity | 12 kW |
Section | Question | Response |
---|---|---|
New Transmitter | Use | Auxiliary (Backup) |
Change Type | Purchase New | |
Is this a request for upgraded equipment? | No | |
Manufacturer | ||
Model | THU9evo-8 | |
Transmitter Type | Solid State | |
Solid State Cooling | Liquid Cooled | |
Solid State Power capacity | 13 kW | |
Justification for New Transmitter | The manufacturer of the existing transmitter advises that the transmitter cannot be re-tuned to the assigned channel. See attachment. |
Section | Question | Response |
---|---|---|
Electrical Service | Service Entrance (3 phases 800A 208V) | No |
Switchgear (industrial 800 amp) | No | |
Transformer (480V) | No | |
Power | N/A | |
Rigid Conduit and Wiring | No | |
Size | N/A | |
Length | N/A | |
Other Electrical Service | Yes | |
Description | De-install existing auxiliary transmitter and install new one. | |
HVAC Service | Does the replacement transmitter require HVAC Service? | Yes |
Type | Cooling Only | |
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 |
Name | Description |
---|---|
Transmitter Electrical Services |
Transmitter Electrical Services |
Additional Transmitter Costs |
Additional Transmitter Costs |
Additional Interior RF System |
Interior RF System Existing Transmitter to Interim Transmission line |
Transmitter Installation |
Transmitter Installation |
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 HP30SDW | |
Year | 2007 | |
Type | Inductive Output Tube | |
IOT Power Type | Single | |
Power Capacity | 30 kW |
Section | Question | Response |
---|---|---|
New Transmitter | Use | Primary (Main) |
Change Type | Purchase New | |
Is this a request for upgraded equipment? | Yes | |
Manufacturer | ||
Model | THU9evo-20 | |
Transmitter Type | Solid State | |
Solid State Cooling | Liquid Cooled | |
Solid State Power capacity | 25.3 kW | |
Justification for New Transmitter | The manufacturer of the existing IOT transmitter advises that the transmitter cannot be re-tuned to the assigned channel. See attached quotes. The price of a SS at one power level step up from required TPO is less than a one tube IOT. |
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 |
---|---|
Additional Interior RF System |
Interior RF System Existing Transmitter to Interim Transmission line |
Heat for Transmitter Building |
Heat for Transmitter Building |
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 | Top Mount | |
Antenna position in stack | Not in Stack | |
Polarization | Horizontal | |
Type | Slotted Coaxial | |
Number of Stations Supported | N/A | |
Number of Panels | N/A | |
Design power capacity in use | N/A | |
Lower Limit | N/A | |
Upper Limit | N/A | |
Other Antenna Type | N/A | |
ERP: | 1000.0 kW | |
Manufacturer | ||
Model | TFU-29ETT-R 4C160 DC N48 D49 | |
Year | 2008 |
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: | 600.0 kW | |
Manufacturer | ||
Model | TFU-20ETT/VP-R 4C160 | |
Year | 2018 | |
Justification for New Antenna | The existing primary antenna is a single channel slotted coaxial which cannot accommodate the assigned channel. |
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? | No |
Sweep Test | Do you require the sweep testing of transmission line and antenna? | Yes |
Name | Description |
---|---|
Additional Antenna Costs |
Additional Antenna Costs |
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: | 1000.0 kW | |
Manufacturer | ||
Model | TFU-16WB C160 | |
Year | 2018 | |
Justification for New Antenna | An interim antenna is necessary to keep station on the air during primary antenna replacement and for the duration of the assigned phase. 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 | 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 |
Name | Description |
---|---|
Additional Antenna Costs |
Additional Antenna Costs |
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 | Broadband | |
Other Segment Length | N/A | |
Number of parallel runs | 1 | |
Length | 510 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 | 560 feet per run | |
Justification for New Transmission Line | The existing primary transmission line is rigid with section lengths that cannot accommodate the assigned channel. |
Section | Question | Response |
---|---|---|
New Transmission Line Costs | Use | Interim |
Description of Use | N/A | |
Change Type | Purchase New | |
Type | Flexible Air | |
Diameter | 5 inches | |
Segment Length | N/A | |
Other Segment Length | ||
Number of parallel runs | 1 | |
Length | 390 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 | Owned | |
Is this tower consider Complex? | No | |
Is this tower currently shared with any other stations? | No | |
One or more FM, AM or TV radio broadcaster(s) | N/A | |
Others Types of Users | N/A | |
Is tower documented for structural analysis? | No | |
Is tower compliant with Rev G? | No | |
Existing Tower Structure Registration | Do you have a tower registration number? | Yes |
ASR Number | 1035248 | |
Coordinates (NAD83) | Latitude (NAD83) | 44° 57' 24.0" N- |
Longitude (NAD83) | 091° 40' 04.0" W- | |
Overall Structure Height | 498.68 feet | |
Support Structure Height | 449.47 feet | |
Ground Elevation Above Mean Sea Level (AMSL) | 1263.11 feet | |
Structure Type | TOWER - Free Standing or Guyed Structure | |
Tower Owner | Nexstar Broadcasting, Inc. | |
Date Constructed | 05/01/1995 |
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 |
---|---|
Weather and Equipment Delays |
Weather and Equipment Delays |
Connector Replacement |
Connector Replacement |
Section | Question | Response |
---|---|---|
Outside Project Management Services | Do you require outside project management services? | Yes |
Number of Hours | 350 | |
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 | Yes | |
FAA Consultation (including preparation of FAA Form 7460) | Yes | |
Negotiation of Lease and other Matter for Shared Locations | No | |
Prepare or Review FCC Form 399 for Reimbursement | Yes | |
Address transition timing and coordination issues w/ other stations and wireless providers | 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. |
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 |
---|---|
Channel 14 expenses |
Additional expenses to deal with channel 14 interference mitigation. |
Equipment rentals |
Equipment rentals |
Sales and Use Tax |
Sales and Use Tax |
Storage and Disposal Fees |
Fees for storage of new equipment and disposal of old equipment during construction. |
Transmitter Site Access Costs |
Snow plowing and road sanding required so installation crew could reach the transmitter site |
Description | Predetermined Cost Estimate |
Estimated Cost | Estimated Cost Justification | Actual Cost | Actual Cost Justification |
---|---|---|---|---|---|
Sub-total | $2,012,845.00 | $1,574,540.00 | N/A | $1,114,319.17 | N/A |
Total for all systems | $5,068,550.00 | $4,674,682.57 | N/A | $2,158,422.14 | N/A |
Primary Transmitter THU9evo-20 | $1,158,430.00 | $919,950.00 | $766,783.27 | ||
Heat for Transmitter Building | $2,480.00 | $2,480.00 | Heat in TM building needed for new TM | $2,413.27 | N/A |
Additional Interior RF System | $140,000.00 | $140,000.00 | N/A | 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 - 150 KVA | $25,550.00 | $24,300.00 | N/A | $16,100.00 | N/A |
UHF - Liquid Cooled Solid State Transmitter 21 - 31 kW | $947,000.00 | $711,970.00 | See attached Comark for pricing on an IOT showing it is more expensive. See attached quote from Gates for the new transmitter. Cost reduced from $788,930 to $698,415 for Rohde & Schwarz transmitter; see attached quote 123393.0 plus additional parts | $711,970.00 | N/A |
Switchgear - industrial 800 amp | $38,200.00 | $36,300.00 | N/A | $36,300.00 | N/A |
Auxiliary Transmitter THU9evo-8 | $854,415.00 | $654,590.00 | $347,535.90 | ||
Additional Transmitter Costs | $7,500.00 | $7,500.00 | Additional components required. See Dielectric order confirmations and related invoices. | $6,946.30 | N/A |
Transmitter Installation | $26,560.00 | $26,560.00 | See Land Communications estimate 1191 | $26,560.00 | N/A |
Additional Interior RF System | $140,000.00 | $140,000.00 | N/A | N/A | N/A |
Transmitter Electrical Services | $10,855.00 | $10,855.00 | See Roshell Electric quote 12-9-21 | $10,854.60 | N/A |
50 Ton system | $172,500.00 | $164,000.00 | N/A | N/A | N/A |
Other Electrical Service: De-install existing auxiliary transmitter and install new one. | $2,500.00 | $2,500.00 | N/A | N/A | N/A |
UHF - Liquid Cooled Solid State Transmitter 8.2 - 13 kW | $494,500.00 | $303,175.00 | See Rohde & Schwarz quote 403935.1 | $303,175.00 | N/A |
Actual Information Description | File Name |
---|---|
Heat for Transmitter Building | |
Additional Interior RF System | Information not provided. |
3" Rigid Conduit and Wiring (Cost per foot) | Information not provided. |
Transformer 3 phase/480v - 150 KVA | |
UHF - Liquid Cooled Solid State Transmitter 21 - 31 kW | |
Switchgear - industrial 800 amp | |
Additional Transmitter Costs | |
Transmitter Installation | |
Additional Interior RF System | Information not provided. |
Transmitter Electrical Services | |
50 Ton system | Information not provided. |
Other Electrical Service: De-install existing auxiliary transmitter and install new one. | Information not provided. |
UHF - Liquid Cooled Solid State Transmitter 8.2 - 13 kW |
Description | Predetermined Cost Estimate |
Estimated Cost | Estimated Cost Justification | Actual Cost | Actual Cost Justification |
---|---|---|---|---|---|
Sub-total | $470,055.00 | $360,712.00 | N/A | $333,710.40 | N/A |
Total for all systems | $5,068,550.00 | $4,674,682.57 | N/A | $2,158,422.14 | N/A |
Interim Antenna TFU-16WB C160 | $153,155.00 | $149,432.00 | $122,431.40 | ||
Additional Antenna Costs | $3,790.00 | $3,790.00 | See related costs on Dielectric quote 1696331 | $3,789.40 | 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 |
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 |
Elbow complex, single channel, at antenna input, per 6 1/8. feedline (if needed) | $12,300.00 | $10,317.00 | See Dielectric quote 700421CMZ-1 attached. | $10,317.00 | N/A |
Sweep test of existing antenna | $6,730.00 | $6,400.00 | N/A | $6,400.00 | N/A |
UHF - High Power, Side Mount, basic slot antenna, 1000 kW input, directional,, horizontally polarized | $101,925.00 | $101,925.00 | See Dielectric quote 700421CMZ-1 attached. | $101,925.00 | N/A |
Primary Antenna TFU-20ETT/VP-R 4C160 | $316,900.00 | $211,280.00 | $211,279.00 | ||
Elbow complex, single channel, at antenna input, per 6 1/8. feedline (if needed) | $12,300.00 | $10,298.00 | See Dielectric quote DMS120-2. | $10,298.00 | N/A |
Sweep test of existing antenna | $6,730.00 | $6,500.00 | See PCI Addendum to Proposal 19317-5 | $6,500.00 | N/A |
UHF - High Power Top Mount (200-1000 kW), One station antenna , elliptically or circularly polarized | $289,500.00 | $186,112.00 | See Dielectric quote DMS120-2. | $186,112.00 | N/A |
Additional Antenna Costs | $8,370.00 | $8,370.00 | See related costs on Dielectric quote 1696216 | $8,369.00 | N/A |
Actual Information Description | File Name |
---|---|
Additional Antenna Costs | |
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) | 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, Side Mount, basic slot antenna, 1000 kW input, directional,, horizontally polarized | |
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 | $154,070.00 | $135,944.57 | N/A | $118,279.57 | N/A |
Total for all systems | $5,068,550.00 | $4,674,682.57 | N/A | $2,158,422.14 | N/A |
Interim Transmission Line | $40,950.00 | $38,024.57 | $36,673.57 | ||
Flexible Air Transmission Line - dielectric, 5" | $40,950.00 | $38,024.57 | See Dielectric quote | $36,673.57 | N/A |
Primary Transmission Line | $113,120.00 | $97,920.00 | $81,606.00 | ||
Rigid Transmission Line - copper, 6 1/8" | $113,120.00 | $97,920.00 | N/A | $81,606.00 | N/A |
Actual Information Description | File Name |
---|---|
Flexible Air Transmission Line - dielectric, 5" | |
Rigid Transmission Line - copper, 6 1/8" |
Description | Predetermined Cost Estimate |
Estimated Cost | Estimated Cost Justification | Actual Cost | Actual Cost Justification |
---|---|---|---|---|---|
Sub-total | $555,950.00 | $726,326.00 | N/A | $325,475.66 | N/A |
Total for all systems | $5,068,550.00 | $4,674,682.57 | N/A | $2,158,422.14 | N/A |
Primary Tower TOWER | $555,950.00 | $726,326.00 | $325,475.66 | ||
Connector Replacement | $5,400.00 | $5,400.00 | See Precision proposal 211022-5 | $5,400.00 | N/A |
Weather and Equipment Delays | $19,050.00 | $19,050.00 | See PCI Addendum to Proposal 19317-5 | $19,050.00 | N/A |
Short Tower (less than 500') | $84,200.00 | $276,876.00 | See PCI Proposal 19317-5 (main) and 18856-5 (interim) plus T&M charges per invoice 7521 | $276,875.66 | N/A |
Major tower reinforcement/modifications | $421,000.00 | $400,000.00 | N/A | N/A | 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 | $24,150.00 | N/A |
Actual Information Description | File Name |
---|---|
Connector Replacement | |
Weather and Equipment Delays | |
Short Tower (less than 500') | |
Major tower reinforcement/modifications | Information not provided. |
Tower mapping for an undocumented/poorly documented tower and preparation of documentation necessary for tower load study |
Description | Predetermined Cost Estimate |
Estimated Cost | Estimated Cost Justification | Actual Cost | Actual Cost Justification |
---|---|---|---|---|---|
Sub-total | $124,220.00 | $126,300.00 | N/A | $50,157.50 | N/A |
Total for all systems | $5,068,550.00 | $4,674,682.57 | N/A | $2,158,422.14 | N/A |
Outside Professional Services | $124,220.00 | $126,300.00 | $50,157.50 | ||
Prepare engineering section of FCC Form 2100 (main), Construction Permit Application | $3,155.00 | $6,050.00 | See related invoicing | $6,047.50 | N/A |
Perform engineering study for new channel assignment and antenna development | $7,360.00 | $7,000.00 | N/A | $7,000.00 | N/A |
Address transition timing and coordination issues w/ other stations and wireless | $2,630.00 | $2,500.00 | N/A | N/A | N/A |
Additional Field Engineering Service, 17 Days | $34,000.00 | $34,000.00 | N/A | N/A | N/A |
FAA consultant, including cost of preparing FAA Form 7460 (Notice of Proposed Construction), if needed for height increase | $2,105.00 | $2,000.00 | N/A | $550.00 | N/A |
ASR modification (prepare FCC Form 854) | $2,105.00 | $2,000.00 | N/A | N/A | 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 -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 | $2,500.00 | 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 | $55,300.00 | $55,000.00 | See related invoices | $27,935.00 | N/A |
Prepare request for Special Temporary Authorization | $2,050.00 | $3,000.00 | See related invoices | $3,000.00 | N/A |
Prepare engineering section of FCC Form 2100 (main), License to Cover Application | $1,580.00 | $1,500.00 | N/A | $625.00 | N/A |
Actual Information Description | File Name |
---|---|
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. |
Additional Field Engineering Service, 17 Days | Information not provided. |
FAA consultant, including cost of preparing FAA Form 7460 (Notice of Proposed Construction), if needed for height increase | |
ASR modification (prepare FCC Form 854) | Information not provided. |
Attorney Fees - Prepare and File request for Special Temporary Authorization | Information not provided. |
Attorney Fees -Prepare and File FCC Form 2100 (main), License to Cover Application | Information not provided. |
Attorney Fees - Prepare and File FCC Form 2100 (main), Construction Permit Application | |
Prepare and or review reimbursement form | |
Project management of the transition | |
Prepare request for Special Temporary Authorization | |
Prepare engineering section of FCC Form 2100 (main), License to Cover Application |
Description | Predetermined Cost Estimate |
Estimated Cost | Estimated Cost Justification | Actual Cost | Actual Cost Justification |
---|---|---|---|---|---|
Sub-total | $1,751,410.00 | $1,750,860.00 | N/A | $216,479.84 | N/A |
Total for all systems | $5,068,550.00 | $4,674,682.57 | N/A | $2,158,422.14 | N/A |
Other Expenses | $1,751,410.00 | $1,750,860.00 | $216,479.84 | ||
Sales and Use Tax | $87,900.00 | $87,900.00 | Taxes due on equipment purchased and taxable services | $87,882.83 | N/A |
Equipment Delivery and Handling Charges | $42,000.00 | $42,000.00 | See related invoices | $41,848.70 | N/A |
Transmitter Site Access Costs | $2,160.00 | $2,160.00 | Snow plowing and road sanding required to access transmitter site | $2,160.00 | N/A |
Storage and Disposal Fees | $25,000.00 | $25,000.00 | Fees for the storage of new equipment and disposal of removed equipment during the construction process. | $0.00 | N/A |
Equipment rentals | $8,450.00 | $8,450.00 | See United rentals invoices - 4 week rental of forklift and pallet hydraulic, plus fuel charges; see also R&S invoicing | $8,440.81 | N/A |
Channel 14 expenses | $1,490,250.00 | $1,490,250.00 | See attached estimate from MSW on channel 14 mitigation expenses. | $23,187.50 | 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 | $1,500.00 | $1,500.00 | N/A | N/A | N/A |
Equipment Storage | $20,000.00 | $20,000.00 | N/A | $15,624.00 | N/A |
Disposal Costs (for equipment and other waste, net of any salvage value) | $35,600.00 | $35,600.00 | See USA Commercial quote 33; Roshell proposal; and R&S invoice for dumpster | $35,540.00 | N/A |
Non-zoning permits | $25,000.00 | $25,000.00 | Estimated permitting costs. | N/A | N/A |
DTV Medical Facility Notification | $11,550.00 | $11,000.00 | N/A | $1,796.00 | N/A |
Actual Information Description | File Name |
---|---|
Sales and Use Tax | |
Equipment Delivery and Handling Charges | |
Transmitter Site Access Costs | |
Storage and Disposal Fees | Information not provided. |
Equipment rentals | |
Channel 14 expenses | |
MVPD Notification of Channel Change | Information not provided. |
Develop and air announcement of upcoming channel change | Information not provided. |
Equipment Storage | |
Disposal Costs (for equipment and other waste, net of any salvage value) | |
Non-zoning permits | Information not provided. |
DTV Medical Facility Notification |
Predetermined Cost Estimate |
Estimated Cost | Actual Cost | |
---|---|---|---|
Total for all systems | $5,068,550.00 | $4,674,682.57 | $2,158,422.14 |
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 02/04/2022 |
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 02/04/2022 |