| Applicant | Address | Phone | Applicant Type | |
|---|---|---|---|---|
|
NORTHSTAR HOUSTON LICENSE, LLC. Doing Business As: NORTHSTAR HOUSTON LICENSE, LLC. |
Jack Goodman 1701 N. MARKET STREET SUITE 500 DALLAS, TX 75202 United States |
+1 (214) 754-7008 | jack@jackngoodman.com | Limited Liability Company |
| Applicant | Address | Phone | |
|---|---|---|---|
|
[Confidential] |
|
|
|
| Applicant | Address | Phone | |
|---|---|---|---|
|
Jack Goodman Northstar Media, LLC |
Jack Goodman 1701 N. Market St. Suite 500 Dallas, TX 75202 United States |
+1 (214) 754-7008 | jack@jackngoodman.com |
| 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 | Site owner will install an interim antenna for shared use by two stations currently sharing an antenna to continue operation while the shared Main antenna atop the tower is replaced and configured to support three stations. |
| 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 | HP60TDP | |
| Year | 2008 | |
| 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 | THU9EVO-20 | |
| Transmitter Type | Solid State | |
| Solid State Cooling | Liquid Cooled | |
| Solid State Power capacity | 31 kW | |
| Justification for New Transmitter | The existing IOT transmitter is no longer supported by the manufacturer and cannot be retuned to the new channel. A solid state transmitter costs less than the only available IOT transmitter. |
| Section | Question | Response |
|---|---|---|
| Electrical Service | Service Entrance (3 phases 800A 208V) | No |
| Switchgear (industrial 800 amp) | Yes | |
| Transformer (480V) | Yes | |
| Power | 150 kVA | |
| Rigid Conduit and Wiring | Yes | |
| Size | 2 inches | |
| Length | 1100.0 feet | |
| Other Electrical Service | No | |
| Description | N/A | |
| HVAC Service | Does the replacement transmitter require HVAC Service? | Yes |
| Type | Cooling Only | |
| Size | 10 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 | 1500.0 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 |
|---|---|
Electrical sub panels |
New HVAC electrical subpanels for new AC units required for the repack combiner area fed from the existing 480 VAC main panel. This equipment is required to provide existing power to new HVAC units. |
Ice shield for HVAC equipment. |
Ice protection for new outdoor HVAC equipment outside the combiner room. The total estimated area is 300 sq. ft. |
| 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? | Yes | |
| Is the existing antenna directional? | Yes | |
| Is antenna in operating condition? | Yes | |
| Is antenna located on or in close proximity to an antenna farm? | Yes | |
| Existing Antenna Manufacturer and Type | Class | Full Power |
| Mounting | Top Mount | |
| Antenna position in stack | Not in Stack | |
| Polarization | Horizontal | |
| Type | Other | |
| 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 | Cavity Slot | |
| ERP: | 1000.0 kW | |
| Manufacturer | ||
| Model | RD32A-4255EDS65 | |
| Year | 2008 |
| Facility ID | Call Sign |
|---|---|
| 28324 | KTBU |
| 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? | Yes | |
| 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: | 645.0 kW | |
| Manufacturer | ||
| Model | PEPL42C | |
| Year | 2018 | |
| Justification for New Antenna | Current shared antenna will not work for the new assigned channels. New 14 bay Broadband antenna, with 56 elements total, required to accommodate the new repack frequencies. This antenna will be a four-sided assembly mast. |
| Section | Question | Response |
|---|---|---|
| Combiner for Shared Antenna | Do you need a Combiner for a Shared Antenna? | Yes |
| Type | New | |
| Number of channels supported | 3 | |
| Frequencies of channels supported | RF channel | |
| Frequency | N/A | |
| Do you need a combiner output splitter/switcher for dual feed lines? | No | |
| 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? | 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 |
| RF Channel Number |
|---|
| 33 |
| 21 |
| 25 |
| Section | Question | Response |
|---|---|---|
| New Antenna Description | Use | Interim |
| Description of Use | N/A | |
| Change Type | Purchase New | |
| Ownership | Leased | |
| Owner | American Tower Corporation | |
| Is antenna shared? | Yes | |
| Is antenna directional? | Yes | |
| Will antenna be located on or in close proximity to an antenna farm? | Yes | |
| 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-24WB-C160 | |
| Year | 2018 | |
| Justification for New Antenna | The main antenna on top needs to be replaced; due to the complexity of the work, an interim antenna will need to be installed to keep the station on the air. |
| 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? | B | |
| Feed Line Size | 7 3/16 inches | |
| Side Mount Brackets | Do you require the separate purchase of side mount brackets for an antenna? | Yes |
| Pattern Scatter Analysis | Do you require separate purchase of pattern scatter analysis for a side mount high or medium power antenna? | No |
| Sweep Test | Do you require the sweep testing of transmission line and antenna? | Yes |
| Name | Description |
|---|---|
Combiner Installation |
Combiner installation cost for three 3 or 6 modules, 2 per channel constant impedance waveguide modules and three directional filter modules, for 3 repacked frequency transmitters. |
| 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 | Leased | |
| Owner | KTBU-TV | |
| Site | N/A | |
| Is the existing transmission line shared with another station or stations? | Yes | |
| Is Transmission Line in operating condition? | Yes | |
| Existing Transmission Line Manufacturer and Type | Manufacturer | |
| 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 | 20 feet per run |
| Facility ID | Call Sign |
|---|---|
| 28324 | KTBU |
| 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 | 2 | |
| Length | 2100 feet per run | |
| Justification for New Transmission Line | New broadband transmission line is required to run multiple shared channels for a master antenna. |
| Name | Description |
|---|---|
Interim Antenna Connection to New Transmitter |
Temporary connection to interim antenna with new transmitter is required to remove current equipment and make space for second transmitter on shared space. |
| 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 | Leased | |
| Is this tower consider Complex? | Candelabra | |
| 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 | Yes | |
| 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 | 1059622 | |
| Coordinates (NAD83) | Latitude (NAD83) | 29° 33' 45.2" N- |
| Longitude (NAD83) | 095° 30' 35.9" W- | |
| Overall Structure Height | 1974.06 feet | |
| Support Structure Height | 1844.14 feet | |
| Ground Elevation Above Mean Sea Level (AMSL) | 74.15 feet | |
| Structure Type | GTOWER - Guyed Structure Used for Communication Purposes | |
| Tower Owner | American Towers, LLC. | |
| Date Constructed | 08/30/2000 |
| Facility ID | Call Sign | Service |
|---|---|---|
| 51569 | KTXH | DTV |
| 28324 | KTBU | DTV |
| 69531 | KZJL | DTV |
| 53847 | KXLN-DT | DTV |
| 22204 | KRIV | DTV |
| 11971 | KMJQ | FM |
| 13200 | KUVM-CD | DTV |
| 9625 | KQBT | FM |
| 11969 | KBXX | FM |
| Users |
|---|
| Wireless |
| LPTV |
| FM translator |
| Section | Question | Response |
|---|---|---|
| Engineering Study | Please what type of engineering study is required, if any: | Study needed for tower with candelabra |
| Tower Reinforcements | Please select whether tower reinforcements are needed: | Major Reinforcements needed |
| Section | Question | Response |
|---|---|---|
| Tower Rigging Costs | Complex Tower | Candelabra |
| Helicopter Services Required | Are helicopter services required? | No |
| Name | Description |
|---|---|
Tower permit drawing package |
Basic drawing package for municipality permitting. |
Construction project management |
17.5 hours on modification project management and 42.5 hours for RF installation project management. |
Ground, Building A and E Permit Drawing Package. |
Basic drawing package for municipality permitting. |
| Section | Question | Response |
|---|---|---|
| Outside Project Management Services | Do you require outside project management services? | Yes |
| Number of Hours | 245 | |
| Explanation | Project management fee for the transition of broadcasters. Scheduling and management of the timelines and schedules occurring during the repack. Overseeing all work carried out in KYAZ space in the transmitter building. | |
| 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 | Yes | |
| For Main Facility | Yes | |
| Prepare engineering section of Form FCC License to Cover Application | Yes | |
| For Auxiliary Facility | Yes | |
| 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 | Yes | |
| For Main Facility | Yes | |
| Prepare and file Form FCC License to Cover Application | Yes | |
| For Auxiliary Facility | Yes | |
| For Main Facility | Yes | |
| Prepare request for Special Temporary Authority | Yes | |
| Quantity | 1 | |
| NEPA Section 106 environmental review | Yes | |
| Environmental Assessment | Yes | |
| 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 | Yes |
| RF exposure measurements | Yes | |
| Additional Field Engineering Service | No | |
| Number of Days | N/A | |
| Justification | N/A |
| Name | Description |
|---|---|
RF System test |
Testing of the combiner to ensure that each channel in use by a station is tuned for optimal performance. |
Migratory Bird Assessment Permitting, if needed |
Migratory Bird Assessment Permitting, if needed. |
Site Coordination Meeting |
Site coordination meetings with all broadcasters, contractors and vendors involved with site deliveries and construction. This cost is for travel and logistics expenses accrued. |
| 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 | 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 |
|---|---|
Site Security |
Site security for installation and storage of Transmission line and materials for 12 hours per day for 30 days. The materials are at a high risk of theft due to the material makeup, such as copper, brass and aluminum. |
ATC one time tower rental during market repack period. |
ATC has 5 customers at the Missouri City site being repacked, with 3 repacked broadcasters on top of the candelabra. The interim Main side mount antenna will allow broadcasters to minimize their OTA disruption while maintaining their coverage contours. |
Compund Fencing |
Facilitating construction operations in the compound area will require removal, reinstallation, and sometimes replacement of fencing to provide necessary access to heavy machinery. |
Grading |
Due to the very soft soil at the site and the need for movement of heavy equipment, grading is required to avoid having the equipment sink into the soil |
Access Road Upgrades |
The access road to the site will undergo many stresses from delivery of heavy equipment and reconfiguration of utilities at the site. Initial upgrades will reduce the need for repairs and maintain traffic flow. |
| Description | Predetermined Cost Estimate |
Estimated Cost | Estimated Cost Justification | Actual Cost | Actual Cost Justification |
|---|---|---|---|---|---|
| Sub-total | $1,131,250.00 | $952,471.71 | N/A | $0.00 | N/A |
| Total for all systems | $4,353,652.24 | $2,281,011.95 | N/A | $0.00 | N/A |
| Primary Transmitter THU9EVO-20 | $1,131,250.00 | $952,471.71 | $0.00 | ||
| 2" Rigid Conduit and Wiring (Cost per foot) | $28,600.00 | $8,000.00 | N/A | N/A | N/A |
| 10 Ton system | $38,900.00 | $25,000.00 | N/A | N/A | N/A |
| Other -- Building Addition Size: 1500.0 | $25,000.00 | $25,000.00 | N/A | N/A | N/A |
| Transformer 3 phase/480v - 150 KVA | $25,550.00 | $20,000.00 | N/A | N/A | N/A |
| Ice shield for HVAC equipment. | $8,000.00 | $8,000.00 | N/A | N/A | N/A |
| Switchgear - industrial 800 amp | $38,200.00 | $15,000.00 | N/A | N/A | N/A |
| UHF - Liquid Cooled Solid State Transmitter 21 - 31 kW | $947,000.00 | $831,471.71 | N/A | N/A | N/A |
| Electrical sub panels | $20,000.00 | $20,000.00 | N/A | N/A | N/A |
| Description | Predetermined Cost Estimate |
Estimated Cost | Estimated Cost Justification | Actual Cost | Actual Cost Justification |
|---|---|---|---|---|---|
| Sub-total | $521,343.00 | $338,653.00 | N/A | $0.00 | N/A |
| Total for all systems | $4,353,652.24 | $2,281,011.95 | N/A | $0.00 | N/A |
| Interim Antenna TFU-24WB-C160 | $124,063.00 | $118,733.00 | $0.00 | ||
| Elbow complex, broadband, at antenna input, per 7 3/16. feedline (if needed) | $16,850.00 | $15,000.00 | N/A | N/A | N/A |
| Side mount brackets for high power antennas (if not included in antenna base cost) | $23,150.00 | $20,000.00 | N/A | N/A | N/A |
| UHF - High Power, Side Mount, basic slot antenna, 1000 kW input, directional,, horizontally polarized | $69,000.00 | $69,000.00 | N/A | N/A | N/A |
| Combiner Installation | $8,333.00 | $8,333.00 | N/A | N/A | N/A |
| Sweep test of existing antenna | $6,730.00 | $6,400.00 | N/A | N/A | N/A |
| Primary Antenna PEPL42C | $397,280.00 | $219,920.00 | $0.00 | ||
| New combiner, cost per channel (without antenna) | $84,200.00 | $54,000.00 | N/A | N/A | N/A |
| Elbow complex, broadband, at antenna input, per 7 3/16. feedline (if needed) | $16,850.00 | $9,600.00 | N/A | N/A | N/A |
| Sweep test of existing antenna | $6,730.00 | $6,400.00 | N/A | N/A | N/A |
| UHF - High Power Top Mount (200-1000 kW), One station antenna , elliptically or circularly polarized | $289,500.00 | $149,920.00 | N/A | N/A | N/A |
| Description | Predetermined Cost Estimate |
Estimated Cost | Estimated Cost Justification | Actual Cost | Actual Cost Justification |
|---|---|---|---|---|---|
| Sub-total | $1,466,951.24 | $458,351.24 | N/A | $0.00 | N/A |
| Total for all systems | $4,353,652.24 | $2,281,011.95 | N/A | $0.00 | N/A |
| Primary Transmission Line | $1,466,951.24 | $458,351.24 | $0.00 | ||
| Rigid Transmission Line - copper, 7 3/16" broadband | $1,398,600.00 | $390,000.00 | N/A | N/A | N/A |
| Interim Antenna Connection to New Transmitter | $68,351.24 | $68,351.24 | N/A | N/A | N/A |
| Description | Predetermined Cost Estimate |
Estimated Cost | Estimated Cost Justification | Actual Cost | Actual Cost Justification |
|---|---|---|---|---|---|
| Sub-total | $878,900.00 | $217,988.00 | N/A | $0.00 | N/A |
| Total for all systems | $4,353,652.24 | $2,281,011.95 | N/A | $0.00 | N/A |
| Primary Tower GTOWER | $878,900.00 | $217,988.00 | $0.00 | ||
| Structural engineering tower load study for a documented tower with candelabra | $20,000.00 | $11,088.00 | N/A | N/A | N/A |
| Major tower reinforcement/modifications | $421,000.00 | $90,000.00 | N/A | N/A | N/A |
| Complex Tower (includes, for example, those with candelabras and/or stacked antennas) | $421,000.00 | $100,000.00 | N/A | N/A | N/A |
| Tower permit drawing package | $4,700.00 | $4,700.00 | N/A | N/A | N/A |
| Construction project management | $7,500.00 | $7,500.00 | N/A | N/A | N/A |
| Ground, Building A and E Permit Drawing Package. | $4,700.00 | $4,700.00 | N/A | N/A | N/A |
| Description | Predetermined Cost Estimate |
Estimated Cost | Estimated Cost Justification | Actual Cost | Actual Cost Justification |
|---|---|---|---|---|---|
| Sub-total | $210,293.00 | $175,988.00 | N/A | $0.00 | N/A |
| Total for all systems | $4,353,652.24 | $2,281,011.95 | N/A | $0.00 | N/A |
| Outside Professional Services | $210,293.00 | $175,988.00 | $0.00 | ||
| Perform engineering study for new channel assignment and antenna development | $7,360.00 | $7,000.00 | N/A | N/A | N/A |
| RF System test | $5,000.00 | $5,000.00 | N/A | N/A | N/A |
| Migratory Bird Assessment Permitting, if needed | $438.00 | $438.00 | N/A | N/A | N/A |
| Comprehensive coverage verification via field study, if needed | $84,200.00 | $80,000.00 | N/A | N/A | N/A |
| Prepare and or review reimbursement form | $2,630.00 | $2,500.00 | 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 |
| Attorney Fees - Aux Antenna, prepare and File Form 2100 Construction Permit or License Application | $4,210.00 | $4,000.00 | 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 request for Special Temporary Authorization | $3,680.00 | $3,500.00 | N/A | N/A | N/A |
| NEPA Section 106 environmental review, if needed | $6,310.00 | $1,350.00 | N/A | N/A | N/A |
| Project management of the transition | $38,710.00 | $24,500.00 | N/A | N/A | N/A |
| Address transition timing and coordination issues w/ other stations and wireless | $2,630.00 | $2,500.00 | N/A | N/A | N/A |
| RF Consulting Engineer Fees- Aux Antenna: Prepare engineering section of FCC Form 2100, Construction Permit Application | $2,105.00 | $2,000.00 | N/A | N/A | N/A |
| Prepare engineering section of FCC Form 2100 (main), License to Cover Application | $1,580.00 | $1,500.00 | N/A | N/A | N/A |
| RF Consulting Engineer Fees- Aux Antenna: Prepare engineering section of FCC Form 2100, License to Cover Application | $1,580.00 | $1,500.00 | N/A | N/A | N/A |
| Prepare request for Special Temporary Authorization | $2,050.00 | $1,500.00 | N/A | N/A | N/A |
| Environmental Assessment, if triggered by NEPA Section 106 review or for certain structures over 450 feet | $10,520.00 | $5,000.00 | N/A | N/A | N/A |
| ASR modification (prepare FCC Form 854) | $2,105.00 | $200.00 | N/A | N/A | N/A |
| FAA consultant, including cost of preparing FAA Form 7460 (Notice of Proposed Construction), if needed for height increase | $2,105.00 | $2,000.00 | N/A | N/A | N/A |
| RF Exposure Measurements | $21,050.00 | $20,000.00 | N/A | N/A | N/A |
| Site Coordination Meeting | $1,250.00 | $1,250.00 | N/A | N/A | 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 |
| Description | Predetermined Cost Estimate |
Estimated Cost | Estimated Cost Justification | Actual Cost | Actual Cost Justification |
|---|---|---|---|---|---|
| Sub-total | $144,915.00 | $137,560.00 | N/A | $0.00 | N/A |
| Total for all systems | $4,353,652.24 | $2,281,011.95 | N/A | $0.00 | N/A |
| Other Expenses | $144,915.00 | $137,560.00 | $0.00 | ||
| Local Zoning | $750.00 | $750.00 | N/A | N/A | N/A |
| Access Road Upgrades | $2,500.00 | $2,500.00 | N/A | N/A | N/A |
| DTV Medical Facility Notification | $11,550.00 | $4,250.00 | 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 |
| FCC Filing Fees - Form 2100 license to cover application | $335.00 | $325.00 | N/A | N/A | N/A |
| FCC Filing Fees - Special Temporary Authorization request | $195.00 | $190.00 | N/A | N/A | N/A |
| Non-zoning permits | $1,000.00 | $1,000.00 | N/A | N/A | N/A |
| Develop and air announcement of upcoming channel change | $1,000.00 | $1,000.00 | N/A | N/A | N/A |
| ATC one time tower rental during market repack period. | $57,600.00 | $57,600.00 | N/A | N/A | N/A |
| Compund Fencing | $1,875.00 | $1,875.00 | N/A | N/A | N/A |
| Equipment Delivery and Handling Charges | $7,000.00 | $7,000.00 | N/A | N/A | N/A |
| Equipment Storage | $2,000.00 | $2,000.00 | N/A | N/A | N/A |
| MVPD Notification of Channel Change | $1,000.00 | $1,000.00 | N/A | N/A | N/A |
| Grading | $1,000.00 | $1,000.00 | N/A | N/A | N/A |
| Site Security | $6,000.00 | $6,000.00 | N/A | N/A | N/A |
| Disposal Costs (for equipment and other waste, net of any salvage value) | $50,000.00 | $50,000.00 | N/A | N/A | N/A |
| Predetermined Cost Estimate |
Estimated Cost | Actual Cost | |
|---|---|---|---|
| Total for all systems | $4,353,652.24 | $2,281,011.95 | $0.00 |
| 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. | Michael Jahrmarkt Managing Member of Sole Member 07/12/2017 |
