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 | Channel 48 - 34 Existing Tx and antenna is used during transition period. Install new antenna and 7inch line and take old batwing with two 3 inch lines off the tower. Modify tower as needed for new TFU30GTH and T-Line. Remove old VHF xmtr in building and |
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 | DCX | |
Year | 2009 | |
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-24 | |
Transmitter Type | Solid State | |
Solid State Cooling | Liquid Cooled | |
Solid State Power capacity | 37 kW | |
Justification for New Transmitter | Existing transmitter cannot be converted to repacked channel per manufacturer. See attached from Comark on IOT transmitters. |
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 | 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? | 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 |
---|---|
Ice Bridge and Concrete Pad for Transmitter Transmission Line and Ancillary Equipment |
Concrete Pad and Ice Shield for Heat Exchanger and Transmitter Transmission Line Protection. Please see Precision Communications Proposal #19383-5 Attached |
Heat Exchanger |
Heat Exchanger |
Transmitter Installation Services |
Site Survey, drawings, Project Management, Transmitter Installation and Electrical. See Land Communications quote # 1078 attached. |
Transmitter Interconnect Components |
Transmitter Interconnect Components Please see Rhode & Schwarz quote # 255495 attached |
HVAC System for New Transmitter |
New Transmitter requires ambient air temp. of 60 degrees... old system cannot meet these standards. Please See Mechanical Inc. Quote of Oct. 17, 2019 attached. |
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 | Side Mount | |
Antenna position in stack | Not in Stack | |
Polarization | Horizontal | |
Type | Slotted Coaxial | |
Number of Stations Supported | N/A | |
Number of Panels | N/A | |
Design power capacity in use | N/A | |
Lower Limit | N/A | |
Upper Limit | N/A | |
Other Antenna Type | N/A | |
ERP: | 1000.0 kW | |
Manufacturer | ||
Model | TFU-32DSB-R O3 | |
Year | 2006 |
Section | Question | Response |
---|---|---|
New Antenna Description | Use | Primary (Main) |
Description of Use | N/A | |
Change Type | Purchase New | |
Is this a request for upgraded equipment? | Yes | |
Ownership | Owned | |
Owner | N/A | |
Is antenna shared? | No | |
Is antenna directional? | Yes | |
Will antenna be located on or in close proximity to an antenna farm? | No | |
New Antenna Manufacturer and Types | Class | Full Power |
Mounting | Top Mount | |
Antenna position in stack | Not in Stack | |
Polarization | Elliptical | |
Type | Slotted Coaxial | |
Number of Stations Supported | N/A | |
Number of Panels/Bays | N/A | |
Lower Limit | N/A | |
Upper Limit | N/A | |
Design power capacity in use | N/A | |
Other Antenna Type | N/A | |
ERP: | 1000.0 kW | |
Manufacturer | ||
Model | TFU-27ETT/VP-R 04 SP | |
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 | 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 |
---|---|
Feed Through Complex |
Feed Through Complex |
Bury Mount Adapter |
Bury Mount Adapter |
Additional Antenna Costs |
Additional Antenna Costs |
Mounting Wedding Cake Adapter |
Mounting Wedding Cake Adapter |
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: | 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. The WFRV interim antenna was decommissioned and sent to WCIA to use as an interim antenna. |
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 |
Name | Description |
---|---|
Additional Antenna Costs |
Additional antenna components required |
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 | 20 inches | |
Other Segment Length | N/A | |
Number of parallel runs | 1 | |
Length | 1000 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 | 7 3/16 inches | |
Other Diameter | N/A | |
Segment Length | Broadband | |
Other Segment Length | N/A | |
Number of parallel runs | 1 | |
Length | 1000 feet per run | |
Justification for New Transmission Line | Existing 20 ft section coax is not designed to operate for long length transmission line on repacked channel. |
Name | Description |
---|---|
Transmission line sweep test |
Transmission line sweep test |
Additional Transmission Line Components |
Additional Transmission Line Components |
Reducer 7-75 to 6-75 |
Reducer 7-75 to 6-75 |
Test Transition |
Test Transition |
Transmission Line 7-75 |
Transmission Line 7-75 |
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 | 20' | |
Other Segment Length | ||
Number of parallel runs | 1 | |
Length | 5 feet per run | |
Justification for New Transmission Line | Transmission line component required for interim antenna use |
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? | Unknown | |
Existing Tower Structure Registration | Do you have a tower registration number? | Yes |
ASR Number | 1016057 | |
Coordinates (NAD83) | Latitude (NAD83) | 40° 06' 21.0" N- |
Longitude (NAD83) | 088° 27' 00.0" W- | |
Overall Structure Height | 984.90 feet | |
Support Structure Height | 884.50 feet | |
Ground Elevation Above Mean Sea Level (AMSL) | 722.10 feet | |
Structure Type | TOWER - Free Standing or Guyed Structure | |
Tower Owner | Nexstar Broadcasting, Inc. | |
Date Constructed | 01/01/1953 |
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 and Prorated Equipment |
Weather Delays and Prorated Equipment Rental. Please see attached Addendum to Proposal 19388-5 |
Weather Delays, Equipment Rental and Excavator Charges |
Please see Addendum 2 attached to Precision Communications Inc. Proposal # 19390-5 |
Tower PH7 Modifications Required Post M and H Study |
Tower Modifications Required by Morrison Hershfield study and prints. Please see Precision Communications Inc. Proposal 19388-5 Attached |
Climatic Evaluation |
Climatic Evaluation |
Section | Question | Response |
---|---|---|
Outside Project Management Services | Do you require outside project management services? | Yes |
Number of Hours | 200 | |
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 | 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 | 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 |
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 | No | |
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 |
---|---|
Sales Tax |
Sales and use tax on goods and services. |
Description | Predetermined Cost Estimate |
Estimated Cost | Estimated Cost Justification | Actual Cost | Actual Cost Justification |
---|---|---|---|---|---|
Sub-total | $1,933,868.89 | $1,050,385.89 | N/A | $990,485.89 | N/A |
Total for all systems | $3,895,326.39 | $3,063,528.89 | N/A | $2,810,137.24 | N/A |
Primary Transmitter THU9evo-24 | $1,933,868.89 | $1,050,385.89 | $990,485.89 | ||
HVAC System for New Transmitter | $68,453.89 | $68,453.89 | New Transmitter requires ambient air temp. of 60 degrees... old system cannot meet these standards. Please See Mechanical Inc. Quote of Oct. 17, 2019 attached. | $68,453.89 | N/A |
Transmitter Interconnect Components | $33,336.00 | $33,336.00 | Transmitter Interconnect Components Please see Rhode & Schwarz quote #s 255495 and 258904 attached | $33,336.00 | N/A |
Transmitter Installation Services | $125,969.00 | $125,969.00 | Site Survey, drawings, Project Management, Transmitter Installation and Electrical. See Land Communications quote # 1078 attached. | $125,969.00 | N/A |
Heat Exchanger | $2,910.00 | $2,910.00 | See Rohde & Schwarz quote 281593.0 | $2,910.00 | N/A |
Ice Bridge and Concrete Pad for Transmitter Transmission Line and Ancillary Equipment | $167,400.00 | $167,400.00 | Concrete Pad and Ice Shield for Heat Exchanger and Transmitter Transmission Line Protection. Please see Precision Communications Proposal #19383-5 Attached | $167,400.00 | N/A |
Other -- Building Addition Size: 100.0 | $5,000.00 | $5,000.00 | N/A | N/A | N/A |
Service entrance 3 phase/800 amp/208 volt | $14,400.00 | $13,700.00 | N/A | N/A | N/A |
UHF - Liquid Cooled Solid State Transmitter 35 - 50 kW | $1,473,000.00 | $592,417.00 | See Rohde & Schwarz quote 207017.0 less upgrade cost (98,150) | $592,417.00 | N/A |
3" Rigid Conduit and Wiring (Cost per foot) | $5,200.00 | $4,900.00 | N/A | N/A | N/A |
Switchgear - industrial 800 amp | $38,200.00 | $36,300.00 | N/A | N/A | N/A |
Actual Information Description | File Name |
---|---|
HVAC System for New Transmitter | |
Transmitter Interconnect Components | |
Transmitter Installation Services | |
Heat Exchanger | |
Ice Bridge and Concrete Pad for Transmitter Transmission Line and Ancillary Equipment | |
Other -- Building Addition Size: 100.0 | Information not provided. |
Service entrance 3 phase/800 amp/208 volt | Information not provided. |
UHF - Liquid Cooled Solid State Transmitter 35 - 50 kW | |
3" Rigid Conduit and Wiring (Cost per foot) | Information not provided. |
Switchgear - industrial 800 amp | Information not provided. |
Description | Predetermined Cost Estimate |
Estimated Cost | Estimated Cost Justification | Actual Cost | Actual Cost Justification |
---|---|---|---|---|---|
Sub-total | $449,529.00 | $352,077.00 | N/A | $352,076.00 | N/A |
Total for all systems | $3,895,326.39 | $3,063,528.89 | N/A | $2,810,137.24 | N/A |
Interim Antenna TFU-16WB C160 | $10,581.00 | $10,251.00 | $10,250.00 | ||
Additional Antenna Costs | $3,850.00 | $3,850.00 | See Dielectric order confirmation 1930795 | $3,850.00 | N/A |
Sweep test of existing antenna | $6,730.00 | $6,400.00 | See Jeremy Ruck quote 200102-1 | $6,400.00 | N/A |
UHF - High Power, Side Mount, basic slot antenna, 1000 kW input, horizontally polarized | $1.00 | $1.00 | The WFRV interim antenna was shipped to WCIA to use as an interim antenna while the main facility was built. | N/A | N/A |
Primary Antenna TFU-27ETT/VP-R 04 SP | $438,948.00 | $341,826.00 | $341,826.00 | ||
Mounting Wedding Cake Adapter | $30,825.00 | $30,825.00 | See Dielectric quote DMS146-4 | $30,825.00 | N/A |
Sweep test of existing antenna | $6,730.00 | $6,400.00 | N/A | $6,400.00 | N/A |
UHF - High Power Top Mount (200-1000 kW), One station antenna , elliptically or circularly polarized | $289,500.00 | $195,698.00 | See Dielectric quote DMS146-4, total cost $221,123 less vpol ($25,425) | $195,698.00 | N/A |
Feed Through Complex | $11,250.00 | $11,250.00 | See Dielectric quote DMS146-4 | $11,250.00 | N/A |
Bury Mount Adapter | $84,443.00 | $84,443.00 | See Dielectric quote DMS146-4 | $84,443.00 | N/A |
Additional Antenna Costs | $2,500.00 | $2,500.00 | See Dielectric change orders and order confirmation 1698724 | $2,500.00 | N/A |
Elbow complex, broadband, at antenna input, per 6 1/8. feedline (if needed) | $13,700.00 | $10,710.00 | ***System Notice: Estimate adjusted and locked because line has been superseded.***See Dielectric quote DMS146-4 | $10,710.00 | N/A |
Actual Information Description | File Name |
---|---|
Additional Antenna Costs | |
Sweep test of existing antenna | |
UHF - High Power, Side Mount, basic slot antenna, 1000 kW input, horizontally polarized | Information not provided. |
Mounting Wedding Cake Adapter | |
Sweep test of existing antenna | |
UHF - High Power Top Mount (200-1000 kW), One station antenna , elliptically or circularly polarized | |
Feed Through Complex | |
Bury Mount Adapter | |
Additional Antenna Costs | |
Elbow complex, broadband, at antenna input, per 6 1/8. feedline (if needed) |
Description | Predetermined Cost Estimate |
Estimated Cost | Estimated Cost Justification | Actual Cost | Actual Cost Justification |
---|---|---|---|---|---|
Sub-total | $353,443.50 | $196,021.00 | N/A | $193,786.00 | N/A |
Total for all systems | $3,895,326.39 | $3,063,528.89 | N/A | $2,810,137.24 | N/A |
Interim Transmission Line | $1,010.00 | $924.00 | $924.00 | ||
Rigid Transmission Line - copper, 6 1/8" | $1,010.00 | $924.00 | See Dielectric order confirmation 1930795 | $924.00 | N/A |
Primary Transmission Line | $352,433.50 | $195,097.00 | $192,862.00 | ||
Transmission Line 7-75 | $2,235.00 | $2,235.00 | See Dielectric quote DMS146-4 | $0.00 | N/A |
Test Transition | $4,792.50 | $4,792.50 | See Dielectric quote DMS146-4 | $4,792.50 | N/A |
Reducer 7-75 to 6-75 | $2,100.00 | $2,100.00 | See Dielectric quote DMS146-4 | $2,100.00 | N/A |
Additional Transmission Line Components | $3,906.00 | $3,906.00 | See Dielectric sales order confirmation1698724 | $3,906.00 | N/A |
Transmission line sweep test | $6,400.00 | $6,400.00 | Sweep test to determine feasibility of use | $6,400.00 | N/A |
Rigid Transmission Line - copper, 7 3/16" broadband | $333,000.00 | $175,663.50 | ***System Notice: Estimate adjusted and locked because line has been superseded.***See Dielectric quote 900087CMZ | $175,663.50 | N/A |
Actual Information Description | File Name |
---|---|
Rigid Transmission Line - copper, 6 1/8" | |
Transmission Line 7-75 | |
Test Transition | |
Reducer 7-75 to 6-75 | |
Additional Transmission Line Components | |
Transmission line sweep test | |
Rigid Transmission Line - copper, 7 3/16" broadband |
Description | Predetermined Cost Estimate |
Estimated Cost | Estimated Cost Justification | Actual Cost | Actual Cost Justification |
---|---|---|---|---|---|
Sub-total | $931,325.00 | $1,240,945.00 | N/A | $1,090,945.00 | N/A |
Total for all systems | $3,895,326.39 | $3,063,528.89 | N/A | $2,810,137.24 | N/A |
Primary Tower TOWER | $931,325.00 | $1,240,945.00 | $1,090,945.00 | ||
Tower PH7 Modifications Required Post M & H Study | $127,800.00 | $127,800.00 | ***System Notice: Estimate adjusted and locked because line has been superseded.***Tower Modifications Required by Morrison Hearshfield study and prints. Please see Precision Communications Inc. Proposal 19388-5 Attached | $127,800.00 | N/A |
Structural engineering tower load study for well documented tower | $12,600.00 | $48,300.00 | See Morrison Hershfield proposals 11.12.18 $23,350 less second scenario ($3,450); 7.9.19 $14,800; 5.9.19 $11,750; 4.22.20 $1,850 | $48,300.00 | N/A |
Tall Tower (greater than 500') | $210,500.00 | $492,420.00 | See PCI quotes 19389-5 and 19390-5 | $492,420.00 | N/A |
Minor tower reinforcement/modifications | $158,000.00 | $150,000.00 | N/A | N/A | N/A |
Tower PH7 Modifications Required Post M and H Study | $63,900.00 | $63,900.00 | This component was created to satisfy an LMS issue that rejected the initial title that included an ampersand. See PCI quote 19388-5, balance remaining. | $63,900.00 | N/A |
Weather Delays, Equipment Rental and Excavator Charges | $149,700.00 | $149,700.00 | Please see Addendum # 2 attached to Precision Communications Inc. Proposal # 19390-5 | $149,700.00 | N/A |
Weather Delays and Prorated Equipment | $208,025.00 | $208,025.00 | Weather Delays and Prorated Equipment Rental. Please see attached Addendum to Proposal 19388-5 $140,475 and Addendum to Proposal 19390-5 $67,550 | $208,025.00 | N/A |
Climatic Evaluation | $800.00 | $800.00 | See International Climatic Evaluations proposal 5.24.19 | $800.00 | N/A |
Actual Information Description | File Name |
---|---|
Tower PH7 Modifications Required Post M & H Study | |
Structural engineering tower load study for well documented tower | |
Tall Tower (greater than 500') | |
Minor tower reinforcement/modifications | Information not provided. |
Tower PH7 Modifications Required Post M and H Study | |
Weather Delays, Equipment Rental and Excavator Charges | |
Weather Delays and Prorated Equipment | |
Climatic Evaluation |
Description | Predetermined Cost Estimate |
Estimated Cost | Estimated Cost Justification | Actual Cost | Actual Cost Justification |
---|---|---|---|---|---|
Sub-total | $63,890.00 | $61,435.00 | N/A | $38,589.50 | N/A |
Total for all systems | $3,895,326.39 | $3,063,528.89 | N/A | $2,810,137.24 | N/A |
Outside Professional Services | $63,890.00 | $61,435.00 | $38,589.50 | ||
FAA consultant, including cost of preparing FAA Form 7460 (Notice of Proposed Construction), if needed for height increase | $2,105.00 | $2,105.00 | N/A | N/A | N/A |
ASR modification (prepare FCC Form 854) | $2,105.00 | $2,105.00 | 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 | N/A | N/A |
Prepare request for Special Temporary Authorization | $2,050.00 | $1,500.00 | N/A | $1,500.00 | 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 |
Prepare engineering section of FCC Form 2100 (main), Construction Permit Application | $3,155.00 | $3,275.00 | See related invoices | $3,275.00 | N/A |
Perform engineering study for new channel assignment and antenna development | $7,360.00 | $7,000.00 | N/A | $2,537.50 | 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 | $31,600.00 | $30,700.00 | See related invoices | $30,652.00 | N/A |
Actual Information Description | File Name |
---|---|
FAA consultant, including cost of preparing FAA Form 7460 (Notice of Proposed Construction), if needed for height increase | Information not provided. |
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 | Information not provided. |
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 | |
Prepare and or review reimbursement form | Information not provided. |
Project management of the transition |
Description | Predetermined Cost Estimate |
Estimated Cost | Estimated Cost Justification | Actual Cost | Actual Cost Justification |
---|---|---|---|---|---|
Sub-total | $163,270.00 | $162,665.00 | N/A | $144,254.85 | N/A |
Total for all systems | $3,895,326.39 | $3,063,528.89 | N/A | $2,810,137.24 | N/A |
Other Expenses | $163,270.00 | $162,665.00 | $144,254.85 | ||
Disposal Costs (for equipment and other waste, net of any salvage value) | $23,000.00 | $23,000.00 | Disposal costs per quote from USA Commercial attached | $23,000.00 | 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 |
FCC Filing Fees - Form 2100 minor change CP application | $1,110.00 | $1,070.00 | N/A | N/A | N/A |
DTV Medical Facility Notification | $11,550.00 | $11,000.00 | N/A | $2,392.00 | N/A |
Sales Tax | $78,000.00 | $78,000.00 | Sales and use tax on goods and services based on IL state rate of 9%. See related invoices | $77,826.51 | N/A |
MVPD Notification of Channel Change | $3,500.00 | $3,500.00 | 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 | $8,580.00 | $8,580.00 | See related invoices for main antenna and transmission line storage | $8,580.00 | N/A |
Equipment Delivery and Handling Charges | $32,500.00 | $32,500.00 | Estimated freight and shipping costs; see R&S quote 263803.0 plus shipping costs from PCI tower modifications $1500 plus Dielectric freight and shipping costs | $32,456.34 | N/A |
Actual Information Description | File Name |
---|---|
Disposal Costs (for equipment and other waste, net of any salvage value) | |
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. |
FCC Filing Fees - Form 2100 minor change CP application | Information not provided. |
DTV Medical Facility Notification | |
Sales Tax | |
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 |
Predetermined Cost Estimate |
Estimated Cost | Actual Cost | |
---|---|---|---|
Total for all systems | $3,895,326.39 | $3,063,528.89 | $2,810,137.24 |
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 |