| Applicant | Address | Phone | Applicant Type | |
|---|---|---|---|---|
|
Nexstar Media Inc. Doing Business As: |
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 | See attached Transition Plan document. |
| 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 | Unknown | |
| Year | 2004 | |
| Type | Inductive Output Tube | |
| IOT Power Type | Two | |
| Power Capacity | 50 kW |
| Section | Question | Response |
|---|---|---|
| New Transmitter | Use | Primary (Main) |
| Change Type | Purchase New | |
| Is this a request for upgraded equipment? | Yes | |
| Manufacturer | ||
| Model | THU9EVO-40 | |
| Transmitter Type | Solid State | |
| Solid State Cooling | Liquid Cooled | |
| Solid State Power capacity | 61 kW | |
| Justification for New Transmitter | See attached quotes. Upgrade to an SS transmitter at one power level above what's required for TPO. |
| Section | Question | Response |
|---|---|---|
| Electrical Service | Service Entrance (3 phases 800A 208V) | Yes |
| Switchgear (industrial 800 amp) | Yes | |
| Transformer (480V) | No | |
| Power | N/A | |
| Rigid Conduit and Wiring | Yes | |
| Size | 3 inches | |
| Length | 75.0 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? | Yes |
| Size | 100.0 square feet | |
| Channel 14 Costs | Is an RF Consulting Engineer needed? | N/A |
| Is a channel 14 Mask Filer needed? | N/A | |
| Is additional field engineering time needed? | N/A | |
| Number of Days | N/A |
| Name | Description |
|---|---|
Transmitter Electrical and Installation |
Transmitter Electrical and Installation |
Transmitter Building Minor Modification |
Transmitter Building Minor Modification |
Transmitter Remote Control |
Transmitter Remote Control |
Additional Transmitter Costs |
Additional Transmitter Costs |
| Section | Question | Response |
|---|---|---|
| New Transmitter | Use | Interim |
| Description of Use | N/A | |
| Change Type | Purchase | |
| Manufacturer | ||
| Model | 102917.01-TRN-U-1000-FA | |
| Transmitter Type | Other Type | |
| Other Transmitter Type | UHF Air Cooled Broadband | |
| Power capacity | 1.2 kW | |
| Justification for New Transmitter | Interim transmitter needed while full power transmitter is removed and new transmitter installed; see Microwave Rentals quote 200106 |
| 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 | 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 | |
| Inside RF System | Is an additional interior RF system required to support this interim transmitter? | No |
| Section | Question | Response |
|---|---|---|
| Antenna Related Expenses | Do you have antenna related expenses? | Yes |
| Section | Question | Response |
|---|---|---|
| Existing Antenna Description | Type of change | Purchase New |
| Antenna Use | Primary (Main) | |
| Description of Use | N/A | |
| Ownership | Owned | |
| Owner | N/A | |
| Site | N/A | |
| Is the existing antenna shared with another station or stations? | No | |
| Is the existing antenna directional? | No | |
| Is antenna in operating condition? | Yes | |
| Is antenna located on or in close proximity to an antenna farm? | No | |
| Existing Antenna Manufacturer and Type | Class | Full Power |
| Mounting | Top Mount | |
| Antenna position in stack | Not in Stack | |
| Polarization | Horizontal | |
| Type | Slotted Coaxial | |
| Number of Stations Supported | N/A | |
| Number of Panels | N/A | |
| Design power capacity in use | N/A | |
| Lower Limit | N/A | |
| Upper Limit | N/A | |
| Other Antenna Type | N/A | |
| ERP: | 900.0 kW | |
| Manufacturer | ||
| Model | DIELECTRIC TFU-30GTH-R 04 | |
| Year | 2004 |
| 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? | No | |
| Will antenna be located on or in close proximity to an antenna farm? | No | |
| New Antenna Manufacturer and Types | Class | Full Power |
| Mounting | Top Mount | |
| Antenna position in stack | Not in Stack | |
| Polarization | Elliptical | |
| Type | 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-20GTH/VP-R 06 | |
| Year | 2019 | |
| Justification for New Antenna | Existing coaxial slot antenna is not designed to operate on repacked 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? | Broadband | |
| Feed Line Size | 7 3/16 inches inches | |
| Side Mount Brackets | Do you require the separate purchase of side mount brackets for a high power antenna? | |
| Pattern Scatter Analysis | Do you require separate purchase of pattern scatter analysis for a side mount high or medium power antenna? | No |
| Sweep Test | Do you require the sweep testing of transmission line and antenna? | Yes |
| Name | Description |
|---|---|
Antenna Mounting Adapter |
Antenna Mounting Adapter |
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? | No | |
| Will antenna be located on or in close proximity to an antenna farm? | No | |
| New Antenna Manufacturer and Type | Class | Full Power |
| Mounting | Side Mount | |
| Antenna position in stack | Not in Stack | |
| Polarization | Horizontal | |
| Type | Slotted Coaxial | |
| Number of Stations Supported | N/A | |
| Number of Panels/Bays | N/A | |
| Lower Limit | N/A | |
| Upper Limit | N/A | |
| Design power capacity in use | N/A | |
| Other Antenna Type | N/A | |
| ERP: | 200.0 kW | |
| Manufacturer | ||
| Model | TFU-16WB-R C160 | |
| Year | 2019 | |
| Justification for New Antenna | No backup antenna exists. |
| Section | Question | Response |
|---|---|---|
| Elbow Complex | Do you require the separate purchase of the Elbow Complex? | No |
| Broadband or Single Channel? | N/A | |
| Feed Line Size | N/A | |
| Side Mount Brackets | Do you require the separate purchase of side mount brackets for an 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 |
| 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 | Utilize Existing |
| 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 | DIELECTRIC |
| Type | Rigid | |
| Diameter | 8 3/16 inches | |
| Other Diameter | N/A | |
| Segment Length | 19 3/4 inches | |
| Other Segment Length | N/A | |
| Number of parallel runs | 1 | |
| Length | 1330 feet per run |
| Name | Description |
|---|---|
Line Sweep |
Need to confirm operation of new line. |
Test Transition |
Test Transition |
Reducer |
Reducer |
Transmission LIne 8-75 |
Transmission LIne 8-75 |
| 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 | 19 ¾ ' | |
| Other Segment Length | ||
| Number of parallel runs | 1 | |
| Length | 1000 feet per run | |
| Justification for New Transmission Line | Needed for interim antenna. |
| Name | Description |
|---|---|
Additional Transmission Line Components |
Additional Transmission Line Components |
| 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? | Yes | |
| Is tower compliant with Rev G? | Yes | |
| Existing Tower Structure Registration | Do you have a tower registration number? | Yes |
| ASR Number | 1244913 | |
| Coordinates (NAD83) | Latitude (NAD83) | 37° 46' 26.0" N- |
| Longitude (NAD83) | 097° 30' 53.0" W- | |
| Overall Structure Height | 1070.85 feet | |
| Support Structure Height | 1019.34 feet | |
| Ground Elevation Above Mean Sea Level (AMSL) | 1367.11 feet | |
| Structure Type | TOWER - Free Standing or Guyed Structure | |
| Tower Owner | Nexstar Broadcasting, Inc. | |
| Date Constructed | 08/27/2004 |
| 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 |
|---|---|
Weather Delays, Additional Charges |
Weather Delays, Additional Charges |
Heavy Equipment Ground Prep. |
Ground Prep to Support Heavy Equipment and Deliveries for RePack Project. Please see Calvin Opp Concrete Estimate # 23218 Attached. |
Ice Shield |
Modify and raise ice shield to accommodate new heat exchanger lines |
| Section | Question | Response |
|---|---|---|
| Outside Project Management Services | Do you require outside project management services? | Yes |
| Number of Hours | 173 | |
| Explanation | It will be necessary to schedule and coordinate multiple vendors, complete progress reports, and update Schedule 399. Station does not have available personnel or personnel trained in project management for such complex projects. | |
| Outside RF consulting Engineering Services | Perform engineering study for new channel assignment and antenna development | Yes |
| Prepare engineering section of Form FCC Construction Permit Application | Yes | |
| For Auxiliary Facility | No | |
| For Main Facility | Yes | |
| Prepare engineering section of Form FCC License to Cover Application | Yes | |
| For Auxiliary Facility | No | |
| For Main Facility | Yes | |
| Prepare request for Special Temporary Authority | Yes | |
| Quantity | 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) | 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 | No | |
| RF Field Engineering Services | Comprehensive coverage verification via field study | No |
| RF exposure measurements | No | |
| Additional Field Engineering Service | No | |
| Number of Days | N/A | |
| Justification | N/A |
| Name | Description |
|---|---|
Minor Change Application |
Prepare Engineering Portion of Minor Modification to Post Transition Construction Permit Application |
| Section | Question | Response |
|---|---|---|
| AM Pattern Disturbance | Is an Impact Study needed? | No |
| Is Remediation needed? | No | |
| Facility Expenses | Name | N/A |
| Other Distributed Transmission System Expenses Not listed | N/A | |
| Name | N/A | |
| Is Notification of a Medical Facility required as a result of DTV broadcasting? | Yes | |
| Permit and Filing Costs | Local Zoning | Yes |
| Non-zoning permits | Yes | |
| BLM or NFS Coordination | No | |
| FCC Construction Permit Minor Change | No | |
| 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 |
|---|---|
Sales and Use Tax Due |
Sales and Use Tax Due |
Equipment Rentals |
Equipment Rentals |
| Description | Predetermined Cost Estimate |
Estimated Cost | Estimated Cost Justification | Actual Cost | Actual Cost Justification |
|---|---|---|---|---|---|
| Sub-total | $2,147,493.38 | $1,322,443.38 | N/A | $1,316,463.51 | N/A |
| Total for all systems | $3,802,525.04 | $2,950,316.84 | N/A | $2,722,620.26 | N/A |
| Interim Transmitter 102917.01-TRN-U-1000-FA | $79,000.00 | $79,000.00 | $79,000.00 | ||
| UHF Air Cooled Broadband | $79,000.00 | $79,000.00 | Interim transmitter required during replacement of main transmitter | $79,000.00 | N/A |
| Primary Transmitter THU9EVO-40 | $2,068,493.38 | $1,243,443.38 | $1,237,463.51 | ||
| Additional Transmitter Costs | $45,502.00 | $45,502.00 | See Rohde & Schwarz quote 302097.0 | $45,502.00 | N/A |
| Transmitter Building Minor Modification | $13,000.00 | $13,000.00 | Duct heater with installation and repairs to building following transmitter installation; see quotes from Five Star Mechanical and Linder. | $12,526.51 | N/A |
| Transmitter Remote Control | $506.38 | $506.38 | See Heartland Video quote WISQ64683 | $0.00 | N/A |
| Transmitter Electrical and Installation | $159,985.00 | $159,985.00 | See Land Communications quote 1101 | $159,985.00 | N/A |
| Other -- Building Addition Size: 100.0 | $5,000.00 | $5,000.00 | Need to move walls, plumbing, electrical wiring, lighting fixtures, etc. | N/A | N/A |
| 3" Rigid Conduit and Wiring (Cost per foot) | $3,900.00 | $0.00 | See Transmitter Electrical and Installation Costs | N/A | N/A |
| Switchgear - industrial 800 amp | $38,200.00 | $0.00 | See Transmitter Electrical and Installation Costs | N/A | N/A |
| UHF - Liquid Cooled Solid State Transmitter 52 - 61 kW | $1,788,000.00 | $1,019,450.00 | See R&S Quote 183252.0 less upgrade cost | $1,019,450.00 | N/A |
| Service entrance 3 phase/800 amp/208 volt | $14,400.00 | $0.00 | See Transmitter Electrical and Installation Costs | N/A | N/A |
| Actual Information Description | File Name |
|---|---|
| UHF Air Cooled Broadband | |
| Additional Transmitter Costs | |
| Transmitter Building Minor Modification | |
| Transmitter Remote Control | |
| Transmitter Electrical and Installation | |
| Other -- Building Addition Size: 100.0 | Information not provided. |
| 3" Rigid Conduit and Wiring (Cost per foot) | Information not provided. |
| Switchgear - industrial 800 amp | Information not provided. |
| UHF - Liquid Cooled Solid State Transmitter 52 - 61 kW | |
| Service entrance 3 phase/800 amp/208 volt | Information not provided. |
| Description | Predetermined Cost Estimate |
Estimated Cost | Estimated Cost Justification | Actual Cost | Actual Cost Justification |
|---|---|---|---|---|---|
| Sub-total | $533,163.00 | $332,056.00 | N/A | $332,056.00 | N/A |
| Total for all systems | $3,802,525.04 | $2,950,316.84 | N/A | $2,722,620.26 | N/A |
| Interim Antenna TFU-16WB-R C160 | $196,230.00 | $108,325.00 | $108,325.00 | ||
| Sweep test of existing antenna | $6,730.00 | $6,400.00 | N/A | $6,400.00 | N/A |
| UHF - Lower Power Side Mount, One station - 200-500 kW, horizontally polarized | $189,500.00 | $101,925.00 | See Dielectric quote 700436CMZ-1 | $101,925.00 | N/A |
| Primary Antenna TFU-20GTH/VP-R 06 | $336,933.00 | $223,731.00 | $223,731.00 | ||
| Additional Antenna Costs | $3,678.00 | $3,678.00 | See change orders on Dielectric order confirmation 1699015 and order confirmation 1931124 | $3,678.00 | N/A |
| Antenna Mounting Adapter | $20,175.00 | $20,175.00 | See Dielectric quote DMS152-5; allows new antenna base flange to mount onto existing tower top hole pattern. | $20,175.00 | N/A |
| Elbow complex, broadband, at antenna input, per 7 3/16. feedline (if needed) | $16,850.00 | $12,878.00 | See Dielectric quote DMS152-5 | $12,878.00 | N/A |
| UHF - High Power Top Mount (200-1000 kW), One station antenna , elliptically or circularly polarized | $289,500.00 | $180,600.00 | See Dielectric quote DMS152-5 less vpol ($18,000) which is not reimbursable | $180,600.00 | N/A |
| Sweep test of existing antenna | $6,730.00 | $6,400.00 | N/A | $6,400.00 | N/A |
| Actual Information Description | File Name |
|---|---|
| Sweep test of existing antenna | |
| UHF - Lower Power Side Mount, One station - 200-500 kW, horizontally polarized | |
| Additional Antenna Costs | |
| Antenna Mounting Adapter | |
| Elbow complex, broadband, at antenna input, per 7 3/16. feedline (if needed) | |
| UHF - High Power Top Mount (200-1000 kW), One station antenna , elliptically or circularly polarized | |
| Sweep test of existing antenna |
| Description | Predetermined Cost Estimate |
Estimated Cost | Estimated Cost Justification | Actual Cost | Actual Cost Justification |
|---|---|---|---|---|---|
| Sub-total | $221,766.00 | $177,023.80 | N/A | $177,023.80 | N/A |
| Total for all systems | $3,802,525.04 | $2,950,316.84 | N/A | $2,722,620.26 | N/A |
| Interim Transmission Line | $204,758.00 | $160,015.80 | $160,015.80 | ||
| Additional Transmission Line Components | $2,758.00 | $2,758.00 | See change orders in Dielectric order confirmation 1699065 | $2,758.00 | N/A |
| Rigid Transmission Line - copper, 6 1/8" | $202,000.00 | $157,257.80 | See Dielectric quote 700436CMZ-1 | $157,257.80 | N/A |
| Primary Transmission Line | $17,008.00 | $17,008.00 | $17,008.00 | ||
| Transmission LIne 8-75 | $2,490.00 | $2,490.00 | See Dielectric quote DMS152-5 | $2,490.00 | N/A |
| Reducer | $2,973.00 | $2,973.00 | See Dielectric quote DMS152-5 | $2,973.00 | N/A |
| Test Transition | $5,145.00 | $5,145.00 | See Dielectric quote DMS152-5 | $5,145.00 | N/A |
| Line Sweep | $6,400.00 | $6,400.00 | N/A | $6,400.00 | N/A |
| Actual Information Description | File Name |
|---|---|
| Additional Transmission Line Components | |
| Rigid Transmission Line - copper, 6 1/8" | |
| Transmission LIne 8-75 | |
| Reducer | |
| Test Transition | |
| Line Sweep |
| Description | Predetermined Cost Estimate |
Estimated Cost | Estimated Cost Justification | Actual Cost | Actual Cost Justification |
|---|---|---|---|---|---|
| Sub-total | $594,624.79 | $822,824.79 | N/A | $671,824.79 | N/A |
| Total for all systems | $3,802,525.04 | $2,950,316.84 | N/A | $2,722,620.26 | N/A |
| Primary Tower TOWER | $594,624.79 | $822,824.79 | $671,824.79 | ||
| Weather Delays, Additional Charges | $37,815.00 | $37,815.00 | See PCI Addendum to Proposal 20308-5 | $37,815.00 | N/A |
| Ice Shield | $135,600.00 | $135,600.00 | See PCI quote 20307-5 | $135,600.00 | N/A |
| Heavy Equipment Ground Prep. | $40,109.79 | $40,109.79 | Ground Prep to Support Heavy Equipment and Deliveries for RePack Project. Please see Calvin Opp Concrete Estimate # 23218 Attached. | $40,109.79 | N/A |
| Structural engineering tower load study for well documented tower | $12,600.00 | $12,000.00 | N/A | $11,000.00 | N/A |
| Tall Tower (greater than 500') | $210,500.00 | $447,300.00 | see PCI quotes 20308-5 Interim $198,600 and 20309-5 Main $248,700 | $447,300.00 | N/A |
| Minor tower reinforcement/modifications | $158,000.00 | $150,000.00 | N/A | N/A | N/A |
| Actual Information Description | File Name |
|---|---|
| Weather Delays, Additional Charges | |
| Ice Shield | |
| Heavy Equipment Ground Prep. | |
| Structural engineering tower load study for well documented tower | |
| Tall Tower (greater than 500') | |
| Minor tower reinforcement/modifications | Information not provided. |
| Description | Predetermined Cost Estimate |
Estimated Cost | Estimated Cost Justification | Actual Cost | Actual Cost Justification |
|---|---|---|---|---|---|
| Sub-total | $63,644.00 | $59,700.00 | N/A | $24,675.50 | N/A |
| Total for all systems | $3,802,525.04 | $2,950,316.84 | N/A | $2,722,620.26 | N/A |
| Outside Professional Services | $63,644.00 | $59,700.00 | $24,675.50 | ||
| Prepare engineering section of FCC Form 2100 (main), License to Cover Application | $1,580.00 | $1,500.00 | N/A | $625.00 | N/A |
| Prepare engineering section of FCC Form 2100 (main), Construction Permit Application | $3,155.00 | $3,000.00 | N/A | N/A | N/A |
| Perform engineering study for new channel assignment and antenna development | $7,360.00 | $7,000.00 | N/A | $1,487.50 | N/A |
| Prepare and or review reimbursement form | $2,630.00 | $2,500.00 | N/A | N/A | N/A |
| Project management of the transition | $27,334.00 | $25,950.00 | N/A | $17,838.00 | N/A |
| Minor Change Application | $2,500.00 | $2,500.00 | See related invoice | $2,500.00 | N/A |
| Attorney Fees - Prepare and File request for Special Temporary Authorization | $7,360.00 | $7,000.00 | N/A | N/A | N/A |
| Attorney Fees -Prepare and File FCC Form 2100 (main), License to Cover Application | $2,365.00 | $2,250.00 | N/A | N/A | N/A |
| Attorney Fees - Prepare and File FCC Form 2100 (main), Construction Permit Application | $5,260.00 | $5,000.00 | N/A | N/A | N/A |
| Prepare request for Special Temporary Authorization | $4,100.00 | $3,000.00 | N/A | $2,225.00 | N/A |
| Actual Information Description | File Name |
|---|---|
| Prepare engineering section of FCC Form 2100 (main), License to Cover Application | |
| Prepare engineering section of FCC Form 2100 (main), Construction Permit Application | Information not provided. |
| Perform engineering study for new channel assignment and antenna development | |
| Prepare and or review reimbursement form | Information not provided. |
| Project management of the transition | |
| Minor Change Application | |
| 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 | Information not provided. |
| Prepare request for Special Temporary Authorization |
| Description | Predetermined Cost Estimate |
Estimated Cost | Estimated Cost Justification | Actual Cost | Actual Cost Justification |
|---|---|---|---|---|---|
| Sub-total | $241,833.87 | $236,268.87 | N/A | $200,576.66 | N/A |
| Total for all systems | $3,802,525.04 | $2,950,316.84 | N/A | $2,722,620.26 | N/A |
| Other Expenses | $241,833.87 | $236,268.87 | $200,576.66 | ||
| Equipment Rentals | $4,325.00 | $4,325.00 | Forklift and other equipment rental; see related invoices | $4,324.80 | N/A |
| Sales and Use Tax Due | $65,000.00 | $65,000.00 | Estimated sales tax | $64,762.99 | 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 | Develop and produce crawls and spots for viewer notification. | N/A | N/A |
| Equipment Storage | $26,350.00 | $26,350.00 | See related invoices | $26,350.00 | N/A |
| Equipment Delivery and Handling Charges | $38,078.87 | $38,078.87 | See related freight and shipping invoices | $38,078.87 | N/A |
| Disposal Costs (for equipment and other waste, net of any salvage value) | $64,500.00 | $64,500.00 | See USA Commercial quotes 12 and 48 | $64,500.00 | N/A |
| Non-zoning permits | $25,000.00 | $25,000.00 | N/A | N/A | N/A |
| Local Zoning | $1,000.00 | $1,000.00 | N/A | N/A | N/A |
| FCC Filing Fees - Special Temporary Authorization request | $195.00 | $190.00 | N/A | N/A | N/A |
| FCC Filing Fees - Form 2100 license to cover application | $335.00 | $325.00 | N/A | N/A | N/A |
| DTV Medical Facility Notification | $11,550.00 | $6,000.00 | N/A | $2,560.00 | N/A |
| Actual Information Description | File Name |
|---|---|
| Equipment Rentals | |
| Sales and Use Tax Due | |
| 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) | |
| Non-zoning permits | Information not provided. |
| Local Zoning | 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. |
| DTV Medical Facility Notification |
| Predetermined Cost Estimate |
Estimated Cost | Actual Cost | |
|---|---|---|---|
| Total for all systems | $3,802,525.04 | $2,950,316.84 | $2,722,620.26 |
| 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 05/04/2022 |
| 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 05/04/2022 |
