Applicant | Address | Phone | Applicant Type | |
---|---|---|---|---|
COMMUNITY TELEVISION EDUCATORS OF DFW, INC. Doing Business As: COMMUNITY TELEVISION EDUCATORS OF DFW, INC. |
Arnold Torres 3901 HIGHWAY 121 SOUTH BEDFORD, TX 76021 United States |
+1 (817) 571-1229 | ARNOLD.TORRES@DAYSTAR.COM | Private Not-for-Profit Educational Institution |
Applicant | Address | Phone | |
---|---|---|---|
[Confidential] |
|
|
|
Applicant | Address | Phone | |
---|---|---|---|
Henry Turner Engineer COMMUNITY TELEVISION EDUCATORS OF DFW, INC. |
Henry Turner 3901 HIGHWAY 121 SOUTH Bedford, TX 76021 United States |
+1 (817) 571-1229 | HENRY.TURNER@DAYSTAR.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 | Coordinate with tower owner and other Broadcasters; transition during assigned phase. |
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 | Vissionary | |
Year | 2004 | |
Type | Inductive Output Tube | |
IOT Power Type | Two | |
Power Capacity | 26 kW |
Section | Question | Response |
---|---|---|
New Transmitter | Use | Primary (Main) |
Change Type | Purchase New | |
Is this a request for upgraded equipment? | Yes | |
Manufacturer | ||
Model | TXUD40000ALC | |
Transmitter Type | Solid State | |
Solid State Cooling | Liquid Cooled | |
Solid State Power capacity | 40 kW | |
Justification for New Transmitter | Transmitter is not capable if the power level that will be needed. Current transmitter cannot be retuned to new antenna due to banding issues. Current transmitter will remain on air transmitting pre auction channel during transition. |
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 | No | |
Size | N/A | |
Length | N/A | |
Other Electrical Service | Yes | |
Description | Minimal electric services not listed above will be needed to implement new facility. | |
HVAC Service | Does the replacement transmitter require HVAC Service? | Yes |
Type | Cooling Only | |
Size | 25 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 | 550.0 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 |
Section | Question | Response |
---|---|---|
Antenna Related Expenses | Do you have antenna related expenses? | Yes |
Section | Question | Response |
---|---|---|
Existing Antenna Description | Type of change | Lease New |
Antenna Use | Primary (Main) | |
Description of Use | N/A | |
Ownership | Leased | |
Owner | American Tower Corporation | |
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 | Broadband Panel | |
Number of Stations Supported | 4 | |
Number of Panels | 36 | |
Design power capacity in use | 90.0 % | |
Lower Limit | 605.00 MHz | |
Upper Limit | 665.00 MHz | |
Other Antenna Type | N/A | |
ERP: | 1000.0 kW | |
Manufacturer | ||
Model | PHP36C | |
Year | 2003 |
Facility ID | Call Sign |
---|---|
22201 | KDAF |
67910 | KDTX-TV |
42359 | KTXD-TV |
Section | Question | Response |
---|---|---|
New Antenna Description | Use | Primary (Main) |
Description of Use | N/A | |
Change Type | Lease New | |
Is this a request for upgraded equipment? | Yes | |
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 Types | Class | Class A |
Mounting | Top Mount | |
Antenna position in stack | Not in Stack | |
Polarization | Elliptical | |
Type | Broadband Panel | |
Number of Stations Supported | 5 | |
Number of Panels/Bays | 48 | |
Lower Limit | 482.00 MHz | |
Upper Limit | 608.00 MHz | |
Design power capacity in use | 65.0 % | |
Other Antenna Type | N/A | |
ERP: | 1000.0 kW | |
Manufacturer | ||
Model | TFU-C4-AP-14/48H-2-R-T | |
Year | 2017 | |
Justification for New Antenna | Current Broadband antenna is in a frequency range outside of new transition channel's frequency. |
Section | Question | Response |
---|---|---|
Combiner for Shared Antenna | Do you need a Combiner for a Shared Antenna? | Yes |
Type | New | |
Number of channels supported | 5 | |
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 | 8 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 |
---|
21 |
18 |
19 |
23 |
29 |
Name | Description |
---|---|
Combiner Installation |
Installation of the combiner; Dual chain combiner system, Single chain of 2 constant impedance waveguide modules, and or single chain of 2 directional filter modules per Dielectric layout plus a third low power filter for the wideband port. |
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 | Lease New |
Use | Primary (Main) | |
Description of Use | N/A | |
Ownership | Leased | |
Owner | American Tower Corporation | |
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 | 8 3/16 inches | |
Other Diameter | N/A | |
Segment Length | Broadband | |
Other Segment Length | N/A | |
Number of parallel runs | 1 | |
Length | 1675 feet per run |
Facility ID | Call Sign |
---|---|
22201 | KDAF |
42359 | KTXD-TV |
67910 | KDTX-TV |
Section | Question | Response |
---|---|---|
New Transmission Line Costs | Use | Primary (Main) |
Description of Use | N/A | |
Change Type | Lease New | |
Is this a request for upgraded equipment? | Yes | |
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 | 1650 feet per run | |
Justification for New Transmission Line | New line runs for new line feeding new broadband array at new tower site. |
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 | Auxiliary (Backup) | |
Description of Use | Current Main to become Auxilary | |
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 | No | |
Is tower documented for structural analysis? | Unknown | |
Is tower compliant with Rev G? | Unknown | |
Existing Tower Structure Registration | Do you have a tower registration number? | Yes |
ASR Number | 1059733 | |
Coordinates (NAD83) | Latitude (NAD83) | 32° 32' 36.0" N- |
Longitude (NAD83) | 096° 57' 33.0" W- | |
Overall Structure Height | 1635.15 feet | |
Support Structure Height | 1523.60 feet | |
Ground Elevation Above Mean Sea Level (AMSL) | 813.97 feet | |
Structure Type | GTOWER - Guyed Structure Used for Communication Purposes | |
Tower Owner | American Towers, LLC | |
Date Constructed | 06/18/2000 |
Facility ID | Call Sign | Service |
---|---|---|
49323 | KERA | FM |
17037 | KDFI | DTV |
49324 | KERA-TV | DTV |
55768 | KKXT | FM |
42359 | KTXD-TV | DTV |
23422 | KTVT | DTV |
1087 | KRLD-FM | FM |
49326 | KDTN | DTV |
22201 | KDAF | DTV |
23440 | KMVK | FM |
63779 | KJKK | FM |
60534 | KSTR-DT | DTV |
67910 | KDTX-TV | DTV |
51517 | KTXA | DTV |
67195 | KLUV | FM |
68834 | KPXD-TV | DTV |
28624 | KVIL | FM |
41380 | KLNO | FM |
9627 | KBFB | FM |
Section | Question | Response |
---|---|---|
Engineering Study | Please what type of engineering study is required, if any: | No study needed |
Tower Reinforcements | Please select whether tower reinforcements are needed: | No reinforcements needed |
Section | Question | Response |
---|---|---|
Tower Rigging Costs | Complex Tower | Candelabra |
Helicopter Services Required | Are helicopter services required? | No |
Name | Description |
---|---|
Combiner installation |
Installation of new combiner |
Engineering study |
Perform engineering study for new channel assignment and antenna development |
New combiner, cost per channel without antenna |
Cost of new combiner |
Building permits |
Obtain building permits from local zoning authorities |
RF Project Management |
Manage Combiner ordering, shipping, installtion, transmistion line ordering, shipping and installation, manage testing of new combiner. |
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? | Unknown | |
Is tower compliant with Rev G? | Unknown | |
Existing Tower Structure Registration | Do you have a tower registration number? | Yes |
ASR Number | 1055009 | |
Coordinates (NAD83) | Latitude (NAD83) | 32° 35' 22.0" N- |
Longitude (NAD83) | 096° 58' 12.9" W- | |
Overall Structure Height | 1550.83 feet | |
Support Structure Height | 1453.07 feet | |
Ground Elevation Above Mean Sea Level (AMSL) | 829.71 feet | |
Structure Type | GTOWER - Guyed Structure Used for Communication Purposes | |
Tower Owner | American Tower, LLC | |
Date Constructed | 11/04/2008 |
Facility ID | Call Sign | Service |
---|---|---|
59702 | KKDA-FM | FM |
47739 | KDMX | FM |
41380 | KLNO | FM |
18114 | KEGL | FM |
14524 | KCBI | FM |
11451 | WRR | FM |
9620 | KDGE | FM |
35841 | KUVN-DT | DTV |
6378 | KZPS | FM |
26950 | KATA-CD | DTV |
23084 | KHKS | FM |
Users |
---|
KODF-LD |
KNAV-LP |
KJJM-LD |
KHPK-LD |
K31GL-D |
KVFW-LD |
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: | Serious 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 |
The generation of a construction drawing package for one broadcaster. |
Ground and Building A and E Permit Drawing Package |
Ground and Building A and E Permit Drawing Package |
Construction project management Tower Modification reinforcements and facilties |
60 hours on Modification project management and RF installation project management |
Section | Question | Response |
---|---|---|
Existing Tower Description | Type of change | Move Equipment |
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 | No | |
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 | 1059733 | |
Coordinates (NAD83) | Latitude (NAD83) | 32° 32' 36.0" N- |
Longitude (NAD83) | 096° 57' 33.0" W- | |
Overall Structure Height | 1635.15 feet | |
Support Structure Height | 1523.60 feet | |
Ground Elevation Above Mean Sea Level (AMSL) | 813.97 feet | |
Structure Type | GTOWER - Guyed Structure Used for Communication Purposes | |
Tower Owner | American Towers, LLC | |
Date Constructed | 06/18/2000 |
Facility ID | Call Sign | Service |
---|---|---|
22201 | KDAF | DTV |
49326 | KDTN | DTV |
63779 | KJKK | FM |
28624 | KVIL | FM |
67195 | KLUV | FM |
68834 | KPXD-TV | DTV |
17037 | KDFI | DTV |
67910 | KDTX-TV | DTV |
49323 | KERA | FM |
1087 | KRLD-FM | FM |
23422 | KTVT | DTV |
23440 | KMVK | FM |
51517 | KTXA | DTV |
60534 | KSTR-DT | DTV |
9627 | KBFB | FM |
41380 | KLNO | FM |
42359 | KTXD-TV | DTV |
55768 | KKXT | FM |
49324 | KERA-TV | DTV |
Section | Question | Response |
---|---|---|
Tower Rigging Costs | Complex Tower | Candelabra |
Helicopter Services Required | Are helicopter services required? | No |
Name | Description |
---|---|
Ground and Building A and E Permit Drawing Package |
The generation of a construction drawing package for one broadcasters/customers. |
Tower Permit Drawing Package |
The generation of a construction drawing package for one broadcasters/customers. |
Section | Question | Response |
---|---|---|
Outside Project Management Services | Do you require outside project management services? | Yes |
Number of Hours | 95 | |
Explanation | Project management fee for the transition of one broadcaster. Scheduling and management of the timelines and schedules occurring during the repack. | |
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 | 2 | |
Do you have Distributed Transmission System engineering services? | N/A | |
Critical Facility | N/A | |
Terrain-Shielded Facility | N/A | |
Attorney and Other Outside Consulting Services | Prepare and file Form FCC Construction Permit Application | Yes |
For Auxiliary Facility | 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 | 2 | |
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 | Yes | |
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 | Yes | |
Additional Field Engineering Service | Yes | |
Number of Days | 10 | |
Justification | Installation of transmitter and supervision of antenna installation. |
Name | Description |
---|---|
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 the site deliveries and construction. |
RF System Test |
Testing of the combiner to ensure all, but specifically this broadcaster frequencies are tuned for optimal patterns. |
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 |
---|---|
Cost of Construction and Electrical permits |
2% construction cost, excluding the material and equipment for electrical and building permits. |
Site Secuirty Company during construction for theft prevention and vandalism |
Site security for installation and storage of Transmission line and materials for 57 days X 12 hours. The materials are a high risk of theft due to the material makeup such as copper, brass and aluminum. |
Tree Clearing Tag Alley |
This cost is for the removal of trees and vegetation to ensure the proper clearance of taglines and laydown areas, required for construction. |
Transmission Line Bridge |
New Ice Bridge required to support new transmission lines from all four repack tenants space to tower, estimated to be 200 linear ft. This cost includes the materials, foundations and installation. |
Description | Predetermined Cost Estimate |
Estimated Cost | Estimated Cost Justification | Actual Cost | Actual Cost Justification |
---|---|---|---|---|---|
Sub-total | $1,804,100.00 | $1,458,879.56 | N/A | $0.00 | N/A |
Total for all systems | $5,843,730.00 | $2,682,784.56 | N/A | $0.00 | N/A |
Primary Transmitter TXUD40000ALC | $1,804,100.00 | $1,458,879.56 | $0.00 | ||
UHF - Liquid Cooled Solid State Transmitter 35 - 50 kW | $1,473,000.00 | $1,177,879.56 | N/A | N/A | N/A |
Transformer 3 phase/480v - 500 KVA | $48,400.00 | $46,000.00 | N/A | N/A | N/A |
25 Ton system | $91,500.00 | $46,400.00 | N/A | N/A | N/A |
Switchgear - industrial 800 amp | $38,200.00 | $36,300.00 | N/A | N/A | N/A |
Mask Filter | $50,000.00 | $50,000.00 | 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 |
Other -- Building Addition Size: 550.0 | $83,600.00 | $83,600.00 | The building upgrade is required to accommodate the repack equipment. The current building configuration will need to be altered. This estimate is from the building owner, American Tower Corporation. | N/A | N/A |
Other Electrical Service: Minimal electric services not listed above will be needed to implement new facility. | $5,000.00 | $5,000.00 | N/A | N/A | N/A |
Description | Predetermined Cost Estimate |
Estimated Cost | Estimated Cost Justification | Actual Cost | Actual Cost Justification |
---|---|---|---|---|---|
Sub-total | $250,797.00 | $213,817.00 | N/A | $0.00 | N/A |
Total for all systems | $5,843,730.00 | $2,682,784.56 | N/A | $0.00 | N/A |
Primary Antenna TFU-C4-AP-14/48H-2-R-T | $250,797.00 | $213,817.00 | $0.00 | ||
New combiner, cost per channel (without antenna) | $84,200.00 | $60,000.00 | N/A | N/A | N/A |
Sweep test of existing antenna | $6,730.00 | $6,400.00 | N/A | N/A | N/A |
UHF - Lower Power, Top Mount, Class A, broadband panel, 48 bay,, 1000 kW input, directional,, elliptically or circularly polarized | $134,667.00 | $134,667.00 | N/A | N/A | N/A |
Elbow complex, broadband, at antenna input, per 8 3/16. feedline (if needed) | $18,950.00 | $6,500.00 | N/A | N/A | N/A |
Combiner Installation | $6,250.00 | $6,250.00 | N/A | N/A | N/A |
Description | Predetermined Cost Estimate |
Estimated Cost | Estimated Cost Justification | Actual Cost | Actual Cost Justification |
---|---|---|---|---|---|
Sub-total | $1,098,900.00 | $202,455.00 | N/A | $0.00 | N/A |
Total for all systems | $5,843,730.00 | $2,682,784.56 | N/A | $0.00 | N/A |
Primary Transmission Line | $1,098,900.00 | $202,455.00 | $0.00 | ||
Rigid Transmission Line - copper, 7 3/16" broadband | $1,098,900.00 | $202,455.00 | N/A | N/A | N/A |
Description | Predetermined Cost Estimate |
Estimated Cost | Estimated Cost Justification | Actual Cost | Actual Cost Justification |
---|---|---|---|---|---|
Sub-total | $2,472,448.00 | $626,638.00 | N/A | $0.00 | N/A |
Total for all systems | $5,843,730.00 | $2,682,784.56 | N/A | $0.00 | N/A |
Primary Tower GTOWER | $430,400.00 | $73,245.00 | $0.00 | ||
Tower Permit Drawing Package | $4,700.00 | $4,700.00 | N/A | N/A | N/A |
Complex Tower (includes, for example, those with candelabras and/or stacked antennas) | $421,000.00 | $63,845.00 | N/A | N/A | N/A |
Ground and Building A and E Permit Drawing Package | $4,700.00 | $4,700.00 | N/A | N/A | N/A |
Primary Tower GTOWER | $1,509,900.00 | $242,245.00 | $0.00 | ||
Serious tower reinforcement/modifications | $1,052,000.00 | $150,000.00 | N/A | N/A | N/A |
Structural engineering tower load study for a documented tower with candelabra | $20,000.00 | $11,500.00 | N/A | N/A | N/A |
Complex Tower (includes, for example, those with candelabras and/or stacked antennas) | $421,000.00 | $63,845.00 | N/A | N/A | N/A |
Tower Permit Drawing package | $4,700.00 | $4,700.00 | N/A | N/A | N/A |
Ground and Building A and E Permit Drawing Package | $4,700.00 | $4,700.00 | N/A | N/A | N/A |
Construction project management Tower Modification reinforcements and facilties | $7,500.00 | $7,500.00 | N/A | N/A | N/A |
Auxiliary Tower GTOWER | $532,148.00 | $311,148.00 | $0.00 | ||
Combiner installation | $22,767.00 | $22,767.00 | N/A | N/A | N/A |
Engineering study | $5,000.00 | $5,000.00 | N/A | N/A | N/A |
New combiner, cost per channel without antenna | $72,782.00 | $72,782.00 | N/A | N/A | N/A |
Complex Tower (includes, for example, those with candelabras and/or stacked antennas) | $421,000.00 | $200,000.00 | N/A | N/A | N/A |
Building permits | $750.00 | $750.00 | N/A | N/A | N/A |
RF Project Management | $9,849.00 | $9,849.00 | N/A | N/A | N/A |
Description | Predetermined Cost Estimate |
Estimated Cost | Estimated Cost Justification | Actual Cost | Actual Cost Justification |
---|---|---|---|---|---|
Sub-total | $132,495.00 | $98,380.00 | N/A | $0.00 | N/A |
Total for all systems | $5,843,730.00 | $2,682,784.56 | N/A | $0.00 | N/A |
Outside Professional Services | $132,495.00 | $98,380.00 | $0.00 | ||
NEPA Section 106 environmental review, if needed | $6,310.00 | $1,800.00 | N/A | N/A | N/A |
Migratory Bird Assessment Permitting if needed | $350.00 | $350.00 | 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 |
Perform engineering study for new channel assignment and antenna development | $7,360.00 | $5,000.00 | N/A | N/A | N/A |
RF Exposure Measurements | $21,050.00 | $3,000.00 | N/A | N/A | N/A |
Project management of the transition | $15,010.00 | $9,480.00 | N/A | N/A | N/A |
Prepare and or review reimbursement form | $2,630.00 | $2,500.00 | N/A | N/A | N/A |
Prepare engineering section of FCC Form 2100 (main), Construction Permit Application | $3,155.00 | $3,000.00 | 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 |
Attorney Fees - Negotiation of lease and other matters for shared locations | $4,210.00 | $4,000.00 | 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 request for Special Temporary Authorization | $7,360.00 | $7,000.00 | 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 | $10,000.00 | N/A | N/A | N/A |
ASR modification (prepare FCC Form 854) | $2,105.00 | $2,000.00 | N/A | N/A | N/A |
Site Coordination Meeting | $2,500.00 | $2,500.00 | N/A | N/A | N/A |
RF System Test | $4,000.00 | $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 |
Prepare request for Special Temporary Authorization | $4,100.00 | $3,000.00 | 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 |
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 |
Additional Field Engineering Service, 10 Days | $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 | $84,990.00 | $82,615.00 | N/A | $0.00 | N/A |
Total for all systems | $5,843,730.00 | $2,682,784.56 | N/A | $0.00 | N/A |
Other Expenses | $84,990.00 | $82,615.00 | $0.00 | ||
Tree Clearing Tag Alley | $1,600.00 | $1,600.00 | N/A | N/A | N/A |
Equipment Delivery and Handling Charges | $5,000.00 | $5,000.00 | N/A | N/A | N/A |
MVPD Notification of Channel Change | $500.00 | $500.00 | N/A | N/A | N/A |
Cost of Construction and Electrical permits | $10,000.00 | $10,000.00 | N/A | N/A | N/A |
Site Secuirty Company during construction for theft prevention and vandalism | $8,500.00 | $8,500.00 | N/A | N/A | N/A |
Transmission Line Bridge | $22,500.00 | $22,500.00 | N/A | N/A | N/A |
Local Zoning | $4,700.00 | $4,700.00 | N/A | N/A | N/A |
Non-zoning permits | $10,000.00 | $10,000.00 | N/A | N/A | N/A |
DTV Medical Facility Notification | $11,550.00 | $9,230.00 | 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 |
Equipment Storage | $3,500.00 | $3,500.00 | N/A | N/A | N/A |
Develop and air announcement of upcoming channel change | $500.00 | $500.00 | N/A | N/A | N/A |
Disposal Costs (for equipment and other waste, net of any salvage value) | $5,000.00 | $5,000.00 | N/A | N/A | N/A |
Predetermined Cost Estimate |
Estimated Cost | Actual Cost | |
---|---|---|---|
Total for all systems | $5,843,730.00 | $2,682,784.56 | $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. | Marcus Lamb President 07/11/2017 |