| Applicant | Address | Phone | Applicant Type | |
|---|---|---|---|---|
|
NPG of Missouri, LLC Doing Business As: NPG of Missouri, LLC |
825 Edmond Street Saint Joseph, MO 64501 United States |
+1 (816) 271-8504 | tim.hannan@npgco.com | Limited Liability Company |
| Applicant | Address | Phone | |
|---|---|---|---|
|
[Confidential] |
|
|
|
| Applicant | Address | Phone | |
|---|---|---|---|
|
The Preparer is same as the reimbursement contact. |
|
|
|
| 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 | Please refer to Supplemental Explanation |
| 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) | |
| Ownership | Owned | |
| Is this transmitter currently shared with another station? | No | |
| Is this transmitter currently in operating condition? | Yes | |
| Existing Transmitter Manufacturer and Type | Manufacturer | |
| Model | RXi-5 | |
| Year | 2009 | |
| Type | Solid State | |
| Solid State Cooling | Air Cooled | |
| Solid State Power Capacity | 1.2 kW |
| Section | Question | Response |
|---|---|---|
| New Transmitter | Use | Primary (Main) |
| Change Type | Purchase New | |
| Is this a request for upgraded equipment? | No | |
| Manufacturer | ||
| Model | UAXTE-2R23 | |
| Transmitter Type | Solid State | |
| Solid State Cooling | Air Cooled | |
| Solid State Power capacity | 1.2 kW | |
| Justification for New Transmitter | Please refer to revised transition plan exhibit |
| Section | Question | Response |
|---|---|---|
| Other Transmitter Costs | ||
| Does the transmitter installation require a Transmitter Building Site Survey/Installation? | No | |
| Electrical Service | Service Entrance (3 phases 800A 208V) | No |
| Switchgear (industrial 800 amp) | No | |
| Transformer (480V) | No | |
| Rigid Conduit and Wiring | No | |
| Other Electrical Service | No | |
| HVAC Service | Does the replacement transmitter require HVAC Service? | No |
| Transmitter Building Addition/Modification or Leasehold Improvement | Does the Transmitter Building require an addition, modification, other leashold improvement? | No |
| Name | Description |
|---|---|
Installation for Proof of Performance |
Installation for Proof of Performance |
Tune System from Channel 22 to Channel 30 |
Tune System from Channel 22 to Channel 30 |
| 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) | |
| Ownership | Owned | |
| 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 | ||
| Mounting | Side Mount | |
| Antenna position in stack | Not in Stack | |
| Polarization | Horizontal | |
| Type | Slotted Coaxial | |
| ERP: | 11.8 kW | |
| Manufacturer | ||
| Model | ALP16M4-HS0C | |
| Year | 2009 |
| Section | Question | Response |
|---|---|---|
| New Antenna Description | Use | Primary (Main) |
| Change Type | Purchase New | |
| Ownership | Owned | |
| 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 | ||
| Mounting | Side Mount | |
| Antenna position in stack | Not in Stack | |
| Polarization | Horizontal | |
| Type | Slotted Coaxial | |
| ERP: | 15.0 kW | |
| Manufacturer | ||
| Model | RD24OM488548L3S | |
| Year | 2019 | |
| Justification for New Antenna | Please refer to revised transition plan exhibit |
| Section | Question | Response |
|---|---|---|
| Elbow Complex | Do you require the separate purchase of the Elbow Complex? | No |
| Side Mount Brackets | Do you require the separate purchase of side mount brackets for a high power antenna? | No |
| Pattern Scatter Analysis | Do you require separate purchase of pattern scatter analysis for a side mount high or medium power antenna? | No |
| Sweep Test | Do you require the sweep testing of transmission line and antenna? | No |
| Name | Description |
|---|---|
Combiner Related Expenses |
Combiner Related Expenses |
Engineering Component Costs |
Engineering Component 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) | |
| Ownership | Owned | |
| 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 | Flexible Air | |
| Diameter | 3 inches | |
| Number of parallel runs | 1 | |
| Length | 900 feet per run |
| Section | Question | Response |
|---|---|---|
| New Transmission Line Costs | Use | Primary (Main) |
| Change Type | Purchase New | |
| Is this a request for upgraded equipment? | No | |
| Type | Rigid | |
| Diameter | Other | |
| Other Diameter | 4 inches | |
| Segment Length | Other | |
| Other Segment Length | 19.38 feet | |
| Number of parallel runs | 1 | |
| Length | 1000 feet per run | |
| Justification for New Transmission Line | Please refer to revised transition plan exhibit | |
| Interior RF Systems | Does the Installation of the Transmission Line require an additional or replacement Inside RF system including switching, patch panels, and dehydrators? | Yes |
| 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 | Construct New |
| Tower Use | Primary (Main) | |
| Ownership | Owned | |
| Is this tower consider Complex? | No | |
| Is this tower currently shared with any other stations? | Yes | |
| Is tower documented for structural analysis? | Yes | |
| Is tower compliant with Rev G? | No | |
| Existing Tower Structure Registration | Do you have a tower registration number? | Yes |
| ASR Number | 1003118 | |
| Coordinates (NAD83) | Latitude (NAD83) | 38° 46' 32.1" N- |
| Longitude (NAD83) | 092° 33' 24.9" W- | |
| Overall Structure Height | 1099.07 feet | |
| Support Structure Height | 1026.89 feet | |
| Ground Elevation Above Mean Sea Level (AMSL) | 818.89 feet | |
| Structure Type | GTOWER - Guyed Structure Used for Communication Purposes | |
| Tower Owner | NPG of Missouri, LLC | |
| Date Constructed | 01/01/1970 |
| Facility ID | Call Sign | Service |
|---|---|---|
| 63164 | KMIZ | DTV |
| Section | Question | Response |
|---|---|---|
| Construct New Tower | Use | Primary (Main) |
| Is this a request for upgraded equipment? | No | |
| Height | 1099.10 feet | |
| Justification for New Tower | Please refer to revised transition plan exhibit |
| Section | Question | Response |
|---|---|---|
| Tower Rigging Costs | Complex Tower | N/A |
| Helicopter Services Required | Are helicopter services required? | No |
| Name | Description |
|---|---|
Allstate Tower Ultra-Sonic Test on Tower and Visual Inspection |
Allstate Tower Ultra-Sonic Test on Tower and Visual Inspection |
RIA Corporation multi-rate distribution amplifier |
RIA Corporation multi-rate distribution amplifier |
Internet Service at Temporary Tower Site |
Internet Service at Temporary Tower Site |
Rent for Use of Temporary Tower |
Rent for Use of Temporary Tower |
Electrical Service at Temporary Tower Site |
Electrical Service at Temporary Tower Site |
FDH Infrastructure Tower Evaluation and Structural Analysis |
FDH Infrastructure Tower Evaluation and Structural Analysis |
Engineering expenses relating to new tower and transmission system |
Engineering expenses relating to new tower and transmission system |
Spencer Fane Tower Study Legal Fees |
Spencer Fane Tower Study Legal Fees |
| Section | Question | Response |
|---|---|---|
| Outside Project Management Services | Do you require outside project management services? | No |
| Outside RF consulting Engineering Services | Perform engineering study for displacement application | 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 | |
| Prepare Form 601 | No | |
| 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 | |
| Negotiation of Lease and other Matter for Shared Locations | No | |
| Prepare or Review FCC Form 399 for Reimbursement | Yes | |
| Form 399 assistance or other program management costs | No | |
| RF Field Engineering Services | Comprehensive coverage verification via field study | No |
| RF exposure measurements | No | |
| Additional Field Engineering Service | No |
| Name | Description |
|---|---|
Additional Displacement Legal Services Not Otherwise Specified in Form 399 |
Additional Displacement Legal Services Not Otherwise Specified in Form 399 |
du Treil Invoices relating to antenna and tower work |
du Treil Invoices relating to antenna and tower work |
| Section | Question | Response |
|---|---|---|
| AM Pattern Disturbance | Is an Impact Study needed? | No |
| Is Remediation needed? | No | |
| Permit and Filing Costs | FCC Construction Permit Major Change | 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)? | No |
| Does this relocation require Equipment Delivery or Handling Charges not otherwise included in individual item costs? | No | |
| Does this relocation require Equipment Storage? | No | |
| Point to Point Microwave (STL/ICR) | Frequency Coordination for Unidirection System | No |
| Frequency Coordination for Bi-Direction System | No | |
| New Point to Point Microwave System | No |
| Description | Predetermined Cost Estimate |
Estimated Cost | Estimated Cost Justification | Actual Cost | Actual Cost Justification |
|---|---|---|---|---|---|
| Sub-total | $101,945.25 | $48,273.49 | N/A | $48,273.49 | N/A |
| Total for all systems | $3,297,709.33 | $878,927.75 | N/A | $872,704.05 | N/A |
| Primary Transmitter UAXTE-2R23 | $101,945.25 | $48,273.49 | $48,273.49 | ||
| Installation for Proof of Performance | $6,698.25 | $6,698.25 | N/A | $6,698.25 | N/A |
| Tune System from Channel 22 to Channel 30 | $11,247.00 | $11,247.00 | N/A | $11,247.00 | N/A |
| UHF - Air Cooled Solid State Transmitter 1 - 2.5 kW | $84,000.00 | $30,328.24 | N/A | $30,328.24 | N/A |
| Actual Information Description | File Name |
|---|---|
| Installation for Proof of Performance | |
| Tune System from Channel 22 to Channel 30 | |
| UHF - Air Cooled Solid State Transmitter 1 - 2.5 kW |
| Description | Predetermined Cost Estimate |
Estimated Cost | Estimated Cost Justification | Actual Cost | Actual Cost Justification |
|---|---|---|---|---|---|
| Sub-total | $28,562.06 | $28,562.06 | N/A | $28,562.06 | N/A |
| Total for all systems | $3,297,709.33 | $878,927.75 | N/A | $872,704.05 | N/A |
| Primary Antenna RD24OM488548L3S | $28,562.06 | $28,562.06 | $28,562.06 | ||
| Engineering Component Costs | $0.00 | $0.00 | N/A | $0.00 | N/A |
| UHF-Low Power, Side Mount, Slotted Coaxial, 15.0kW input, Horizontal | $14,038.26 | $14,038.26 | N/A | $14,038.26 | N/A |
| Combiner Related Expenses | $14,523.80 | $14,523.80 | Additional expenses were incurred as indicated in the attached invoices. | $14,523.80 | Additional expenses were incurred as indicated in the attached invoices. |
| Actual Information Description | File Name |
|---|---|
| Engineering Component Costs | |
| UHF-Low Power, Side Mount, Slotted Coaxial, 15.0kW input, Horizontal | |
| Combiner Related Expenses |
| Description | Predetermined Cost Estimate |
Estimated Cost | Estimated Cost Justification | Actual Cost | Actual Cost Justification |
|---|---|---|---|---|---|
| Sub-total | $42,329.09 | $42,329.09 | N/A | $42,329.09 | N/A |
| Total for all systems | $3,297,709.33 | $878,927.75 | N/A | $872,704.05 | N/A |
| Primary Transmission Line | $42,329.09 | $42,329.09 | $42,329.09 | ||
| Rigid Transmission Line - 4" 1 parallel runs 1000 feet | $42,329.09 | $42,329.09 | Additional expenses were incurred as indicated in the attached invoices. | $42,329.09 | Additional expenses were incurred as indicated in the attached invoices. |
| Interior RF Systems: Inside RF system including switching, patch panels and dehydrators | $0.00 | $0.00 | N/A | $0.00 | N/A |
| Actual Information Description | File Name |
|---|---|
| Rigid Transmission Line - 4" 1 parallel runs 1000 feet | |
| Interior RF Systems: Inside RF system including switching, patch panels and dehydrators |
| Description | Predetermined Cost Estimate |
Estimated Cost | Estimated Cost Justification | Actual Cost | Actual Cost Justification |
|---|---|---|---|---|---|
| Sub-total | $3,080,424.74 | $669,794.92 | N/A | $669,794.92 | N/A |
| Total for all systems | $3,297,709.33 | $878,927.75 | N/A | $872,704.05 | N/A |
| Primary Tower GTOWER | $0.00 | $0.00 | $0.00 | ||
| Primary Tower | $3,080,424.74 | $669,794.92 | $669,794.92 | ||
| Engineering expenses relating to new tower and transmission system | $895.99 | $895.99 | N/A | $895.99 | Placeholder |
| RIA Corporation multi-rate distribution amplifier | $0.00 | $0.00 | N/A | $0.00 | N/A |
| Rent for Use of Temporary Tower | $0.00 | $0.00 | Additional expenses were incurred as indicated in the attached invoices. | $0.00 | Additional expenses were incurred as indicated in the attached invoices. |
| Tower Rigging Tall Tower (greater than 500') | $157,750.00 | $0.00 | N/A | N/A | N/A |
| Internet Service at Temporary Tower Site | $0.00 | $0.00 | N/A | $0.00 | N/A |
| Allstate Tower Ultra-Sonic Test on Tower and Visual Inspection | $11,425.00 | $11,425.00 | N/A | $11,425.00 | N/A |
| Spencer Fane Tower Study Legal Fees | $13,483.75 | $13,483.75 | N/A | $13,483.75 | N/A |
| Electrical Service at Temporary Tower Site | $0.00 | $0.00 | N/A | $0.00 | N/A |
| FDH Infrastructure Tower Evaluation and Structural Analysis | $6,500.00 | $6,500.00 | N/A | $6,500.00 | N/A |
| New tower between 1000' and 1500' without elevator, presumptive soil conditions | $2,890,370.00 | $637,490.18 | N/A | $637,490.18 | Estimated and actual are equal |
| Actual Information Description | File Name |
|---|---|
| Engineering expenses relating to new tower and transmission system | |
| RIA Corporation multi-rate distribution amplifier | |
| Rent for Use of Temporary Tower | |
| Tower Rigging Tall Tower (greater than 500') | Information not provided. |
| Internet Service at Temporary Tower Site | |
| Allstate Tower Ultra-Sonic Test on Tower and Visual Inspection | |
| Spencer Fane Tower Study Legal Fees | |
| Electrical Service at Temporary Tower Site | |
| FDH Infrastructure Tower Evaluation and Structural Analysis | |
| New tower between 1000' and 1500' without elevator, presumptive soil conditions |
| Description | Predetermined Cost Estimate |
Estimated Cost | Estimated Cost Justification | Actual Cost | Actual Cost Justification |
|---|---|---|---|---|---|
| Sub-total | $43,808.19 | $89,328.19 | N/A | $83,384.49 | N/A |
| Total for all systems | $3,297,709.33 | $878,927.75 | N/A | $872,704.05 | N/A |
| Outside Professional Services | $43,808.19 | $89,328.19 | $83,384.49 | ||
| Prepare/ Review 399 reimbursement form | $1,710.00 | $43,282.50 | Additional expenses were incurred as indicated in the attached invoices. | $43,282.50 | Additional expenses were incurred as indicated in the attached invoices. |
| du Treil Invoices relating to antenna and tower work | $5,166.66 | $5,166.66 | Additional expenses were incurred as indicated in the attached invoices. | $5,166.66 | Additional expenses were incurred as indicated in the attached invoices. |
| Additional Displacement Legal Services Not Otherwise Specified in Form 399 | $23,859.03 | $23,859.03 | Additional expenses were incurred as indicated in the attached invoices. | $23,859.03 | Additional expenses were incurred as indicated in the attached invoices. |
| Attorney Fees - Prepare and File request for Special Temporary Authorization | $2,235.00 | $2,235.00 | N/A | $979.70 | N/A |
| Attorney Fees -Prepare and File FCC Form 2100 (main), License to Cover Application | $1,577.50 | $1,577.50 | N/A | $602.00 | N/A |
| Prepare engineering section of FCC Form 2100 (main), Construction Permit Application | $2,102.50 | $2,975.00 | Additional expenses were incurred as indicated in the attached invoices. | $2,975.00 | N/A |
| Perform engineering study for displacement application | $1,800.00 | $4,875.00 | Additional expenses were incurred as indicated in the attached invoices. | $4,875.00 | N/A |
| Prepare engineering section of FCC Form 2100 (main), License to Cover Application | $1,052.50 | $1,052.50 | N/A | N/A | N/A |
| Prepare request for Special Temporary Authorization | $1,280.00 | $1,280.00 | N/A | N/A | N/A |
| Attorney Fees - Prepare and File FCC Form 2100 (main), Construction Permit Application | $3,025.00 | $3,025.00 | N/A | $1,644.60 | N/A |
| Actual Information Description | File Name |
|---|---|
| Prepare/ Review 399 reimbursement form | |
| du Treil Invoices relating to antenna and tower work | |
| Additional Displacement Legal Services Not Otherwise Specified in Form 399 | |
| Attorney Fees - Prepare and File request for Special Temporary Authorization | |
| Attorney Fees -Prepare and File FCC Form 2100 (main), License to Cover Application | |
| Prepare engineering section of FCC Form 2100 (main), Construction Permit Application | |
| Perform engineering study for displacement application | |
| Prepare engineering section of FCC Form 2100 (main), License to Cover Application | Information not provided. |
| Prepare request for Special Temporary Authorization | Information not provided. |
| Attorney Fees - Prepare and File FCC Form 2100 (main), Construction Permit Application |
| Description | Predetermined Cost Estimate |
Estimated Cost | Estimated Cost Justification | Actual Cost | Actual Cost Justification |
|---|---|---|---|---|---|
| Sub-total | $640.00 | $640.00 | N/A | $360.00 | N/A |
| Total for all systems | $3,297,709.33 | $878,927.75 | N/A | $872,704.05 | N/A |
| Other Expenses | $640.00 | $640.00 | $360.00 | ||
| FCC Filing Fees - Special Temporary Authorization request | $305.00 | $305.00 | N/A | $190.00 | N/A |
| FCC Filing Fees - Form 2100 license to cover application | $335.00 | $335.00 | N/A | $170.00 | N/A |
| Actual Information Description | File Name |
|---|---|
| FCC Filing Fees - Special Temporary Authorization request | |
| FCC Filing Fees - Form 2100 license to cover application |
| Predetermined Cost Estimate |
Estimated Cost | Actual Cost | |
|---|---|---|---|
| Total for all systems | $3,297,709.33 | $878,927.75 | $872,704.05 |
| 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. | J. Timothy Hannan EVP & CFO of Parent, NPGCO 08/30/2022 |
| 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. | J. Timothy Hannan EVP & CFO of Parent, NPGCO 08/30/2022 |
| 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. | J. Timothy Hannan EVP & CFO of Parent, NPGCO 08/30/2022 |
