| Applicant | Address | Phone | Applicant Type | |
|---|---|---|---|---|
|
NEXSTAR BROADCASTING, 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 Broadcasting, Inc. |
Elizabeth Ryder 545 E. John Carpenter Freeway Suite 700 Irving, TX 75062 United States |
+1 (972) 373-8800 | eryder@nexstar.tv |
| Question | Response |
|---|---|
| Will the station be sharing equipment with another broadcast television station or stations (e.g., a shared antenna, co-location on a tower, use of the same transmitter room, multiple transmitters feeding a combiner, etc.)? If yes, enter the facility ID's of the other stations and click 'prefill' to download those stations' licensing information. | Yes |
| Briefly describe transition plan | See attached Engineering Technical Statement and MEI Exhibits |
| 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 | DCX2 | |
| Year | 1997 | |
| Type | Inductive Output Tube | |
| IOT Power Type | Two | |
| Power Capacity | 40 kW |
| Section | Question | Response |
|---|---|---|
| New Transmitter | Use | Primary (Main) |
| Change Type | Purchase New | |
| Is this a request for upgraded equipment? | Yes | |
| Manufacturer | ||
| Model | HPTV-PRLX-U15 | |
| Transmitter Type | Solid State | |
| Solid State Cooling | Liquid Cooled | |
| Solid State Power capacity | 27.5 kW | |
| Justification for New Transmitter | ERP (H-pol Only): 525 kW RMS Gain: 27.20 (multiplier) AZ Pat Gain (H-pol): N/A (Omni) TX Line Loss: 78.9% (efficiency) TPO (Post-Filter): 24.5 kW |
| Section | Question | Response |
|---|---|---|
| Electrical Service | Service Entrance (3 phases 800A 208V) | Yes |
| Switchgear (industrial 800 amp) | Yes | |
| Transformer (480V) | Yes | |
| Power | 500 kVA | |
| Rigid Conduit and Wiring | Yes | |
| Size | 3 inches | |
| Length | 400.0 feet | |
| Other Electrical Service | No | |
| Description | N/A | |
| HVAC Service | Does the replacement transmitter require HVAC Service? | Yes |
| Type | Cooling Only | |
| Size | 5 tons | |
| Other Size | N/A | |
| Transmitter Building Addition/Modification or Leasehold Improvement | Does the Transmitter Building require an addition, modification, other leashold improvement? | Yes |
| Size | 500.0 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 |
|---|---|
Voltage Regulator |
Voltage Regulator |
| 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-34JSC-R 03 | |
| Year | 2009 |
| 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 | Top | |
| 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: | 525.0 kW | |
| Manufacturer | ||
| Model | TFU-29JTH/VP-R O6SP | |
| Year | 2018 | |
| Justification for New Antenna | Station's licensed main antenna cannot be re-tuned and must be replaced for new channel assignment. |
| Section | Question | Response |
|---|---|---|
| Combiner for Shared Antenna | Do you need a Combiner for a Shared Antenna? | No |
| 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? | 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 |
|---|---|
Wedding Cake Mounting Adapter |
Wedding Cake Mounting Adapter |
Mounting Pole |
Mounting Pole to maintain existing height for FAA reasons |
| 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 | 980 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? | Yes | |
| 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 | 1300 feet per run | |
| Justification for New Transmission Line | Existing tower must either be replaced or an alternate site must be used. The proposed alternate site will result in significant cost savings to the FCC and new transmission line is much cheaper than a new tower and all costs associated with it. |
| Name | Description |
|---|---|
Line Layout |
Transmission line layout required to verify location of line run inside the face of the tower and to verify no obstacles and number of elbows required. |
| 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? | Terrain Constrained | |
| Is this tower currently shared with any other stations? | Yes | |
| One or more FM, AM or TV radio broadcaster(s) | Yes | |
| Others Types of Users | No | |
| Is tower documented for structural analysis? | No | |
| Is tower compliant with Rev G? | No | |
| Existing Tower Structure Registration | Do you have a tower registration number? | Yes |
| ASR Number | 1036555 | |
| Coordinates (NAD83) | Latitude (NAD83) | 34° 47' 57.0" N- |
| Longitude (NAD83) | 092° 29' 30.0" W- | |
| Overall Structure Height | 1266.39 feet | |
| Support Structure Height | 1194.21 feet | |
| Ground Elevation Above Mean Sea Level (AMSL) | 954.71 feet | |
| Structure Type | TOWER - Free Standing or Guyed Structure | |
| Tower Owner | Mission Broadcasting, Inc. | |
| Date Constructed | 01/01/1983 |
| Facility ID | Call Sign | Service |
|---|---|---|
| 11951 | KLRT-TV | DTV |
| 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: | Serious Reinforcements needed |
| Section | Question | Response |
|---|---|---|
| Tower Rigging Costs | Complex Tower | Terrain constrained |
| Helicopter Services Required | Are helicopter services required? | No |
| Name | Description |
|---|---|
Top Plate Mods |
Existing top-plate and/or bolt pattern may not work for new top-mount antenna |
| Section | Question | Response |
|---|---|---|
| Construct New Tower | Use | Interim |
| Description of Use | N/A | |
| Height | 1000.00 feet | |
| Justification for New Tower | Existing tower for licensed KARZ will become the interim location since an alternate site with an existing tower must be used as the permanent location for the KARZ post-transition facility (see attached KGA Engineering Technical Statement for details). |
| Section | Question | Response |
|---|---|---|
| Tower Rigging Costs | Complex Tower | N/A |
| Helicopter Services Required | Are helicopter services required? | No |
| Name | Description |
|---|---|
Interim Equipment Removal |
After the assigned phase is complete, the existing antenna, transmission line and transmitter used by the licensed facility must be removed and disposed of since the existing licensed facility will be used as the interim while the alt site is built-out. |
| Section | Question | Response |
|---|---|---|
| Outside Project Management Services | Do you require outside project management services? | Yes |
| Number of Hours | 1000 | |
| 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 | Yes | |
| RF Field Engineering Services | Comprehensive coverage verification via field study | No |
| RF exposure measurements | No | |
| Additional Field Engineering Service | Yes | |
| Number of Days | 20 | |
| Justification | $5,400 per site visit including expenses x 20 days. It is necessary to survey the site, plan the equipment, develop specifications for purchasing, & oversee multiple vendor RF projects. Station does not have available 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 | Yes |
| Non-zoning permits | No | |
| 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 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 | $1,233,941.80 | $998,396.80 | N/A | $756,421.55 | N/A |
| Total for all systems | $7,267,356.00 | $4,177,667.50 | N/A | $1,477,456.53 | N/A |
| Primary Transmitter HPTV-PRLX-U15 | $1,233,941.80 | $998,396.80 | $756,421.55 | ||
| Voltage Regulator | $24,891.80 | $24,891.80 | See Staco Quote QUO-32489-2IMZ02-1 | $24,891.80 | N/A |
| 3" Rigid Conduit and Wiring (Cost per foot) | $20,800.00 | $20,000.00 | N/A | $9,675.00 | N/A |
| Switchgear - industrial 800 amp | $38,200.00 | $37,150.00 | N/A | $18,575.00 | N/A |
| Service entrance 3 phase/800 amp/208 volt | $14,400.00 | $14,050.00 | N/A | N/A | N/A |
| UHF - Liquid Cooled Solid State Transmitter 21 - 31 kW | $947,000.00 | $715,505.00 | See attached Comark quote | $679,729.75 | N/A |
| Transformer 3 phase/480v - 500 KVA | $48,400.00 | $47,100.00 | N/A | $23,550.00 | N/A |
| Other -- Building Addition Size: 500.0 | $120,000.00 | $120,000.00 | Based on industry standard rate of $240 per sq ft. Additional building modifications may be required for heat exchanger pads, transformer space, interim line feed-through, etc. and shelter to protect such equipment from the environment. | N/A | N/A |
| 5 Ton system | $20,250.00 | $19,700.00 | Additional HVAC required for operation of new transmitter at an alternate site with a full-service 1,000 kW ERP facility already in operation. | N/A | N/A |
| Actual Information Description | File Name |
|---|---|
| Voltage Regulator | |
| 3" Rigid Conduit and Wiring (Cost per foot) | |
| Switchgear - industrial 800 amp | |
| Service entrance 3 phase/800 amp/208 volt | Information not provided. |
| UHF - Liquid Cooled Solid State Transmitter 21 - 31 kW | |
| Transformer 3 phase/480v - 500 KVA | |
| Other -- Building Addition Size: 500.0 | Information not provided. |
| 5 Ton system | Information not provided. |
| Description | Predetermined Cost Estimate |
Estimated Cost | Estimated Cost Justification | Actual Cost | Actual Cost Justification |
|---|---|---|---|---|---|
| Sub-total | $364,452.00 | $297,269.00 | N/A | $261,647.10 | N/A |
| Total for all systems | $7,267,356.00 | $4,177,667.50 | N/A | $1,477,456.53 | N/A |
| Primary Antenna TFU-29JTH/VP-R O6SP | $364,452.00 | $297,269.00 | $261,647.10 | ||
| Mounting Pole | $37,592.00 | $37,592.00 | See Dielectric quote DMS103-8. | $33,832.80 | N/A |
| Wedding Cake Mounting Adapter | $18,330.00 | $18,330.00 | See Dielectric quote DMS103-8. | $16,497.00 | N/A |
| UHF - High Power Top Mount (200-1000 kW), One station antenna , elliptically or circularly polarized | $289,500.00 | $224,499.00 | Cost reduced from $281,500 to $224,499; antenna cost $254,724 less vpol ($30,225). See Dielectric quote DMS103-8. | $202,049.10 | N/A |
| Sweep test of existing antenna | $6,730.00 | $6,550.00 | N/A | N/A | N/A |
| Elbow complex, single channel, at antenna input, per 6 1/8. feedline (if needed) | $12,300.00 | $10,298.00 | See Dielectric quote DMS103-8 | $9,268.20 | N/A |
| Actual Information Description | File Name |
|---|---|
| Mounting Pole | |
| Wedding Cake Mounting Adapter | |
| UHF - High Power Top Mount (200-1000 kW), One station antenna , elliptically or circularly polarized | |
| Sweep test of existing antenna | Information not provided. |
| Elbow complex, single channel, 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 | $275,100.00 | $190,221.50 | N/A | $159,949.36 | N/A |
| Total for all systems | $7,267,356.00 | $4,177,667.50 | N/A | $1,477,456.53 | N/A |
| Primary Transmission Line | $275,100.00 | $190,221.50 | $159,949.36 | ||
| Line Layout | $12,500.00 | $12,500.00 | N/A | N/A | N/A |
| Rigid Transmission Line - copper, 6 1/8" | $262,600.00 | $177,721.50 | Cost reduced from $256,100 to $177,721.50; see Dielectric quote DMS103-8. | $159,949.36 | N/A |
| Actual Information Description | File Name |
|---|---|
| Line Layout | Information not provided. |
| Rigid Transmission Line - copper, 6 1/8" |
| Description | Predetermined Cost Estimate |
Estimated Cost | Estimated Cost Justification | Actual Cost | Actual Cost Justification |
|---|---|---|---|---|---|
| Sub-total | $4,389,800.00 | $1,714,100.00 | N/A | $169,300.00 | N/A |
| Total for all systems | $7,267,356.00 | $4,177,667.50 | N/A | $1,477,456.53 | N/A |
| Interim Tower | $2,865,500.00 | $230,000.00 | $0.00 | ||
| Tall Tower (greater than 500') | $210,500.00 | $205,000.00 | N/A | N/A | N/A |
| Interim Equipment Removal | $25,000.00 | $25,000.00 | N/A | N/A | N/A |
| New tower between 1000' and 1500' without elevator, presumptive soil conditions | $2,630,000.00 | $0.00 | Station has decided to build-out at an alternate site instead of building a new replacement tower which will result in significant cost savings for the FCC. | N/A | N/A |
| Primary Tower TOWER | $1,524,300.00 | $1,484,100.00 | $169,300.00 | ||
| Serious tower reinforcement/modifications | $1,052,000.00 | $1,024,000.00 | N/A | $145,000.00 | N/A |
| Tower mapping for an undocumented/poorly documented tower and preparation of documentation necessary for tower load study | $26,300.00 | $25,600.00 | N/A | $24,300.00 | N/A |
| Complex Tower (includes, for example, those with candelabras and/or stacked antennas) | $421,000.00 | $409,500.00 | N/A | N/A | N/A |
| Top Plate Mods | $25,000.00 | $25,000.00 | N/A | N/A | N/A |
| Actual Information Description | File Name |
|---|---|
| Tall Tower (greater than 500') | Information not provided. |
| Interim Equipment Removal | Information not provided. |
| New tower between 1000' and 1500' without elevator, presumptive soil conditions | Information not provided. |
| Serious tower reinforcement/modifications | |
| Tower mapping for an undocumented/poorly documented tower and preparation of documentation necessary for tower load study | |
| Complex Tower (includes, for example, those with candelabras and/or stacked antennas) | Information not provided. |
| Top Plate Mods | Information not provided. |
| Description | Predetermined Cost Estimate |
Estimated Cost | Estimated Cost Justification | Actual Cost | Actual Cost Justification |
|---|---|---|---|---|---|
| Sub-total | $300,920.00 | $295,540.00 | N/A | $23,783.00 | N/A |
| Total for all systems | $7,267,356.00 | $4,177,667.50 | N/A | $1,477,456.53 | N/A |
| Outside Professional Services | $300,920.00 | $295,540.00 | $23,783.00 | ||
| Project management of the transition | $158,000.00 | $154,000.00 | N/A | $19,758.00 | N/A |
| Additional Field Engineering Service, 20 Days | $108,000.00 | $108,000.00 | $5,400 per site visit including expenses x 20 days. It is necessary to survey the site, plan the equipment, develop specifications for purchasing, & oversee multiple vendor RF projects. Station does not have available personnel trained in such services. | N/A | N/A |
| ASR modification (prepare FCC Form 854) | $2,105.00 | $2,050.00 | N/A | N/A | N/A |
| Attorney Fees - Prepare and File request for Special Temporary Authorization | $3,680.00 | $3,585.00 | N/A | N/A | N/A |
| Attorney Fees -Prepare and File FCC Form 2100 (main), License to Cover Application | $2,365.00 | $2,305.00 | N/A | N/A | N/A |
| Attorney Fees - Prepare and File FCC Form 2100 (main), Construction Permit Application | $5,260.00 | $5,120.00 | N/A | N/A | N/A |
| Prepare request for Special Temporary Authorization | $2,050.00 | $1,535.00 | N/A | N/A | N/A |
| Prepare engineering section of FCC Form 2100 (main), License to Cover Application | $1,580.00 | $1,535.00 | N/A | N/A | N/A |
| Prepare engineering section of FCC Form 2100 (main), Construction Permit Application | $3,155.00 | $3,070.00 | N/A | N/A | N/A |
| Perform engineering study for new channel assignment and antenna development | $7,360.00 | $7,170.00 | N/A | $4,025.00 | N/A |
| Address transition timing and coordination issues w/ other stations and wireless | $2,630.00 | $2,560.00 | N/A | N/A | N/A |
| Prepare and or review reimbursement form | $2,630.00 | $2,560.00 | 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 | $2,050.00 | N/A | N/A | N/A |
| Actual Information Description | File Name |
|---|---|
| Project management of the transition | |
| Additional Field Engineering Service, 20 Days | 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 | Information not provided. |
| Prepare engineering section of FCC Form 2100 (main), License to Cover Application | Information not provided. |
| Prepare engineering section of FCC Form 2100 (main), Construction Permit Application | Information not provided. |
| Perform engineering study for new channel assignment and antenna development | |
| Address transition timing and coordination issues w/ other stations and wireless | Information not provided. |
| Prepare and or review reimbursement form | Information not provided. |
| FAA consultant, including cost of preparing FAA Form 7460 (Notice of Proposed Construction), if needed for height increase | Information not provided. |
| Description | Predetermined Cost Estimate |
Estimated Cost | Estimated Cost Justification | Actual Cost | Actual Cost Justification |
|---|---|---|---|---|---|
| Sub-total | $406,892.20 | $400,340.20 | N/A | $106,355.52 | N/A |
| Total for all systems | $7,267,356.00 | $4,177,667.50 | N/A | $1,477,456.53 | N/A |
| Other Expenses | $406,892.20 | $400,340.20 | $106,355.52 | ||
| Sales Tax | $283,293.00 | $283,293.00 | Sales and use tax on goods and services based on state tax rate of 9%. | $72,875.68 | N/A |
| Equipment Delivery and Handling Charges | $25,000.00 | $25,000.00 | N/A | $460.64 | N/A |
| MVPD Notification of Channel Change | $3,019.20 | $3,019.20 | See quote from DTVNotification EST-000875 | $3,019.20 | N/A |
| Develop and air announcement of upcoming channel change | $3,500.00 | $3,500.00 | Costs to develop and produce spots and crawls for viewer notifications. | N/A | N/A |
| Equipment Storage | $25,000.00 | $25,000.00 | N/A | N/A | N/A |
| Disposal Costs (for equipment and other waste, net of any salvage value) | $30,000.00 | $30,000.00 | Original building cleanout was $5000 per USA Commercial Estimate 7. The tower failed at that building resulting in the need to move towers. Additional cleanout required $25000 per USA Commercial Estimate 11. | $30,000.00 | N/A |
| Local Zoning | $25,000.00 | $25,000.00 | N/A | N/A | N/A |
| FCC Filing Fees - Form 2100 license to cover application | $335.00 | $333.00 | N/A | N/A | N/A |
| DTV Medical Facility Notification | $11,550.00 | $5,000.00 | N/A | N/A | N/A |
| FCC Filing Fees - Special Temporary Authorization request | $195.00 | $195.00 | N/A | N/A | N/A |
| Actual Information Description | File Name |
|---|---|
| Sales Tax | |
| Equipment Delivery and Handling Charges | |
| MVPD Notification of Channel Change | |
| Develop and air announcement of upcoming channel change | Information not provided. |
| Equipment Storage | Information not provided. |
| Disposal Costs (for equipment and other waste, net of any salvage value) | |
| Local Zoning | Information not provided. |
| FCC Filing Fees - Form 2100 license to cover application | Information not provided. |
| DTV Medical Facility Notification | Information not provided. |
| FCC Filing Fees - Special Temporary Authorization request | Information not provided. |
| Predetermined Cost Estimate |
Estimated Cost | Actual Cost | |
|---|---|---|---|
| Total for all systems | $7,267,356.00 | $4,177,667.50 | $1,477,456.53 |
| Question | Response |
|---|---|
| The facility has ceased operating on its pre-auction channel. | No |
| 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 03/19/2019 |
| 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 03/19/2019 |
