| Applicant | Address | Phone | Applicant Type | |
|---|---|---|---|---|
|
KTXD LICENSE COMPANY, LLC Doing Business As: KTXD LICENSE COMPANY, LLC |
Jonathan Dietz 15455 DALLAS PARKWAY SUITE 100 ADDISON, TX 75001 United States |
+1 (214) 628-9900 | jdietz@lbc-texas.com | Limited Liability Company |
| Applicant | Address | Phone | |
|---|---|---|---|
|
[Confidential] |
|
|
|
| Applicant | Address | Phone | |
|---|---|---|---|
|
David Sanderford Marsand, Inc. |
David Sanderford 1957 Reynolds Dr Azle, TX 76020 United States |
+1 (817) 783-5566 | david@marsand.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 | KTXD will build out it post-auction facility at the American Tower Milton Site using a shared channel combiner, transmission line and antenna. The station must purchase a new main transmitter, mask filter, interior RF components, electrical and HVAC. |
| Section | Question | Response |
|---|---|---|
| Transmitter Related Expenses | Do you have transmitter related expenses? | Yes |
| Section | Question | Response |
|---|---|---|
| Existing Transmitter Description | Type of change | Retune Existing |
| Use | Auxiliary (Backup) | |
| Ownership | Owned | |
| Owner | 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 | Harris |
| Model | ULX-4700AT | |
| Year | 2009 | |
| Type | Solid State | |
| Solid State Cooling | Liquid Cooled | |
| Solid State Power capacity | 5 kW |
| Section | Question | Response |
|---|---|---|
| New IOT Tubes | Number of Tubes (including accessories) needed | N/A |
| New Mask Filter | ||
| Power | 7 kW | |
| Other Power | N/A | |
| New Exciter | Is a new exciter needed? | No |
| Section | Question | Response |
|---|---|---|
| Electrical Service | Service Entrance (3 phases 800A 208V) | No |
| Switchgear (industrial 800 amp) | No | |
| Transformer (480V) | No | |
| Power | N/A | |
| Rigid Conduit and Wiring | No | |
| Size | N/A | |
| Length | N/A | |
| Other Electrical Service | No | |
| Description | N/A | |
| HVAC Service | Does the replacement transmitter require HVAC Service? | No |
| Type | N/A | |
| Size | N/A | |
| Other Size | N/A | |
| Transmitter Building Addition/Modification or Leasehold Improvement | Does the Transmitter Building require an addition, modification, other leashold improvement? | No |
| Size | N/A | |
| 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 |
|---|---|---|
| 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 | CDP3100P1 | |
| Year | 2005 | |
| Type | Inductive Output Tube | |
| IOT Power Type | Single | |
| Power Capacity | 21 kW |
| Section | Question | Response |
|---|---|---|
| New Transmitter | Use | Primary (Main) |
| Change Type | Purchase New | |
| Is this a request for upgraded equipment? | Yes | |
| Manufacturer | ||
| Model | THU9-24Evo | |
| Transmitter Type | Solid State | |
| Solid State Cooling | Liquid Cooled | |
| Solid State Power capacity | 37 kW | |
| Justification for New Transmitter | Existing transmitter is not supported for retuning. Station plans to file for maximization as stated in the filed application for minor modification to better match existing service area. |
| Section | Question | Response |
|---|---|---|
| Electrical Service | Service Entrance (3 phases 800A 208V) | No |
| Switchgear (industrial 800 amp) | No | |
| Transformer (480V) | No | |
| Power | N/A | |
| Rigid Conduit and Wiring | No | |
| Size | N/A | |
| Length | N/A | |
| Other Electrical Service | Yes | |
| Description | Electrical installation for new transmitter. | |
| 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 | 3300.0 square feet | |
| Channel 14 Costs | Is an RF Consulting Engineer needed? | N/A |
| Is a channel 14 Mask Filer needed? | N/A | |
| Is additional field engineering time needed? | N/A | |
| Number of Days | N/A |
| Name | Description |
|---|---|
Ice Shield |
Ice Protection over the mechanical slab and the equipment for new HVAC units, heat exchangers and repack broadcasters equipment to be installed. |
| 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 | ATC | |
| 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 | 92.5 % | |
| Lower Limit | 506.00 MHz | |
| Upper Limit | 698.00 MHz | |
| Other Antenna Type | N/A | |
| ERP: | 600.0 kW | |
| Manufacturer | ||
| Model | PHP36C | |
| Year | 2003 |
| Facility ID | Call Sign |
|---|---|
| 17037 | KDFI |
| 49326 | KDTN |
| 67910 | KDTX-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 | ATC | |
| 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 | Full Power |
| Mounting | Top Mount | |
| Antenna position in stack | Not in Stack | |
| Polarization | Elliptical | |
| Type | Broadband Panel | |
| Number of Stations Supported | 4 | |
| Number of Panels/Bays | 42 | |
| Lower Limit | 488.00 MHz | |
| Upper Limit | 608.00 MHz | |
| Design power capacity in use | 31.0 % | |
| Other Antenna Type | N/A | |
| ERP: | 130.0 kW | |
| Manufacturer | ||
| Model | TUM-C3-AP-14/42H-2-R-T | |
| Year | 2018 | |
| Justification for New Antenna | Please see attached ATC Transition Plan |
| Section | Question | Response |
|---|---|---|
| Combiner for Shared Antenna | Do you need a Combiner for a Shared Antenna? | Yes |
| Type | New | |
| Number of channels supported | 4 | |
| 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 |
|---|
| 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 | ATC | |
| 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 | 1507 feet per run |
| Facility ID | Call Sign |
|---|---|
| 67910 | KDTX-TV |
| 17037 | KDFI |
| 49326 | KDTN |
| 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 | Please see attached ATC Transition Plan |
| Name | Description |
|---|---|
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. |
| 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? | No | |
| 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 |
|---|---|---|
| 35841 | KUVN-DT | DTV |
| Users |
|---|
| KVFW-LD CH38 |
| KODF-LD CH27 |
| KNAV-LP CH22- |
| KJJM-LD CH34 |
| KHPK-LD CH28 |
| KATA-CD CH50 |
| K31GL-D CH31 |
| 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 (1) broadcasters/customers. |
Construction project management Tower Modifications Reinforcements and Facilities |
(60) hours on Modification project management and RF installation project management. |
Ground and Building AandE Permit Drawing Package |
The generation of a construction drawing package for one (1) broadcasters/customers. |
| Section | Question | Response |
|---|---|---|
| Outside Project Management Services | Do you require outside project management services? | Yes |
| Number of Hours | 450 | |
| Explanation | The station will contract for Project Management services to handle the complete project. It does not have personnel available for any of these tasks, nor is the staff trained to provide any of these services. | |
| 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 | No | |
| Quantity | N/A | |
| 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 | No | |
| Quantity | N/A | |
| NEPA Section 106 environmental review | Yes | |
| Environmental Assessment | No | |
| ASR Modification | No | |
| FAA Consultation (including preparation of FAA Form 7460) | No | |
| 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 | 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 all one (1) frequencies are tuned for optimal patterns. |
Migratory Bird Assessment Permitting |
Migratory Bird Assessment Permitting |
Site Coordination Meeting |
Site coordination meetings with all broadcasters, contractors and vendors involved with the site deliveries and construction. |
| 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 | No | |
| FCC Special Temporary Authority Application | No | |
| 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? | No | |
| Does this relocation require the Development and Airing of an Announcement regarding an upcoming channel change? | No | |
| Does this relocation require MVPD Notification of a Channel Change? | Yes |
| Name | Description |
|---|---|
Tree Clearing |
This cost is for the removal of trees and vegetation to ensure the proper clearance of taglines and laydown areas, required for construction. |
Construction and Electrical Permits |
2% construction cost, excluding the material and equipment for electrical and building permits. |
Site Security |
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. |
| Description | Predetermined Cost Estimate |
Estimated Cost | Estimated Cost Justification | Actual Cost | Actual Cost Justification |
|---|---|---|---|---|---|
| Sub-total | $1,829,510.00 | $1,746,500.00 | N/A | $0.00 | N/A |
| Total for all systems | $5,946,440.00 | $5,666,100.00 | N/A | $0.00 | N/A |
| Primary Transmitter THU9-24Evo | $1,718,100.00 | $1,640,600.00 | $0.00 | ||
| UHF - Liquid Cooled Solid State Transmitter 35 - 50 kW | $1,473,000.00 | $1,400,000.00 | N/A | N/A | N/A |
| Other Electrical Service: Electrical installation for new transmitter. | $30,000.00 | $30,000.00 | Electrical distribution to the new transmitter. Parts and installation. | N/A | N/A |
| Other -- Building Addition Size: 3300.0 | $83,600.00 | $83,600.00 | Please see attached ATC Transition Plan | N/A | N/A |
| Ice Shield | $40,000.00 | $40,000.00 | Please see attached ATC Transition Plan | N/A | N/A |
| 25 Ton system | $91,500.00 | $87,000.00 | Please see attached ATC Transition Plan | N/A | N/A |
| Auxiliary Transmitter ULX-4700AT | $111,410.00 | $105,900.00 | $0.00 | ||
| UHF and VHF - minor banding issues | $105,200.00 | $100,000.00 | Catalog | N/A | N/A |
| 7 kW mask filter | $6,210.00 | $5,900.00 | Catalog | N/A | N/A |
| Description | Predetermined Cost Estimate |
Estimated Cost | Estimated Cost Justification | Actual Cost | Actual Cost Justification |
|---|---|---|---|---|---|
| Sub-total | $1,204,030.00 | $1,144,650.00 | N/A | $0.00 | N/A |
| Total for all systems | $5,946,440.00 | $5,666,100.00 | N/A | $0.00 | N/A |
| Primary Antenna TUM-C3-AP-14/42H-2-R-T | $1,204,030.00 | $1,144,650.00 | $0.00 | ||
| Combiner Installation | $6,250.00 | $6,250.00 | 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. | N/A | N/A |
| UHF - High Power Top Mount (200-1000 kW), Four Station broadband panel antenna, elliptically or circularly polarized | $1,090,000.00 | $1,036,000.00 | 14 Bays by 4 around with lower # on face 4, 48 elements total, 4 sided assembly mast broadband antenna to transmit the new repack frequencies. | N/A | N/A |
| Elbow complex, broadband, at antenna input, per 7 3/16. feedline (if needed) | $16,850.00 | $16,000.00 | Two (2) Elbow complex for the input of the new Broadband antenna | N/A | N/A |
| Sweep test of existing antenna | $6,730.00 | $6,400.00 | RF system testing for two (2) lines and one (1) antenna. | N/A | N/A |
| New combiner, cost per channel (without antenna) | $84,200.00 | $80,000.00 | Dual chain of 4 constant impedance waveguide modules, each and/or dual chains of 4 directional filter modules per Dielectric layout. one (1) transmitters will go into the combiner. | N/A | N/A |
| Description | Predetermined Cost Estimate |
Estimated Cost | Estimated Cost Justification | Actual Cost | Actual Cost Justification |
|---|---|---|---|---|---|
| Sub-total | $1,121,400.00 | $1,068,600.00 | N/A | $0.00 | N/A |
| Total for all systems | $5,946,440.00 | $5,666,100.00 | N/A | $0.00 | N/A |
| Primary Transmission Line | $1,121,400.00 | $1,068,600.00 | $0.00 | ||
| Transmission Line Bridge | $22,500.00 | $22,500.00 | 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. | N/A | N/A |
| Rigid Transmission Line - copper, 7 3/16" broadband | $1,098,900.00 | $1,046,100.00 | Two (2) 7-3/16" Broadband Transmission lines, at 1650' each for a total of 3300', six (6) elbows (3 elbows each transmission line), and nitrogen generator to accommodate the repack assigned frequencies. This cost includes the for pressurization of the br | N/A | N/A |
| Description | Predetermined Cost Estimate |
Estimated Cost | Estimated Cost Justification | Actual Cost | Actual Cost Justification |
|---|---|---|---|---|---|
| Sub-total | $1,509,900.00 | $1,435,900.00 | N/A | $0.00 | N/A |
| Total for all systems | $5,946,440.00 | $5,666,100.00 | N/A | $0.00 | N/A |
| Primary Tower GTOWER | $1,509,900.00 | $1,435,900.00 | $0.00 | ||
| Ground and Building AandE Permit Drawing Package | $4,700.00 | $4,700.00 | The generation of a construction drawing package for one (1) broadcasters/customers. | N/A | N/A |
| Tower Permit Drawing Package | $4,700.00 | $4,700.00 | The generation of a construction drawing package for one (1) broadcasters/customers. | N/A | N/A |
| Construction project management Tower Modifications Reinforcements and Facilities | $7,500.00 | $7,500.00 | (60) hours on Modification project management and RF installation project management. | N/A | N/A |
| Structural engineering tower load study for a documented tower with candelabra | $20,000.00 | $19,000.00 | Structural tower mapping to ensure the proper structural information is relayed to engineering. Rigorous Structural analysis to assess the structural capacity and modifications needed to accommodate the repacked equipment. | N/A | N/A |
| Serious tower reinforcement/modifications | $1,052,000.00 | $1,000,000.00 | It is expected that the additional loads imposed on the tower by the repack project will cause the tower to fail. The structural failure is expected to be in the serious category requiring replacement of several structural members and guy wires | N/A | N/A |
| Complex Tower (includes, for example, those with candelabras and/or stacked antennas) | $421,000.00 | $400,000.00 | Includes removing 3 existing antennas, associated transmission lines, installing broadband antenna, two transmission lines, all required tower bracket material to support additional transmission line on tower, and one 35' antenna stub section. | N/A | N/A |
| Description | Predetermined Cost Estimate |
Estimated Cost | Estimated Cost Justification | Actual Cost | Actual Cost Justification |
|---|---|---|---|---|---|
| Sub-total | $218,700.00 | $208,100.00 | N/A | $0.00 | N/A |
| Total for all systems | $5,946,440.00 | $5,666,100.00 | N/A | $0.00 | N/A |
| Outside Professional Services | $218,700.00 | $208,100.00 | $0.00 | ||
| Prepare and or review reimbursement form | $2,630.00 | $2,500.00 | 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 |
| Perform engineering study for new channel assignment and antenna development | $7,360.00 | $7,000.00 | 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 |
| Prepare engineering section of FCC Form 2100 (main), License to Cover Application | $1,580.00 | $1,500.00 | 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 -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 - Negotiation of lease and other matters for shared locations | $4,210.00 | $4,000.00 | N/A | N/A | N/A |
| Site Coordination Meeting | $2,500.00 | $2,500.00 | Site coordination meetings with all broadcasters, contractors and vendors involved with the site deliveries and construction. | N/A | N/A |
| Project management of the transition | $71,100.00 | $67,500.00 | N/A | N/A | N/A |
| RF System Test | $4,000.00 | $4,000.00 | Testing of the combiner to ensure all one (1) frequencies are tuned for optimal patterns. | N/A | N/A |
| Migratory Bird Assessment Permitting | $350.00 | $350.00 | N/A | N/A | N/A |
| NEPA Section 106 environmental review, if needed | $6,310.00 | $6,000.00 | 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 |
| RF Exposure Measurements | $21,050.00 | $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 | $62,900.00 | $62,350.00 | N/A | $0.00 | N/A |
| Total for all systems | $5,946,440.00 | $5,666,100.00 | N/A | $0.00 | N/A |
| Other Expenses | $62,900.00 | $62,350.00 | $0.00 | ||
| DTV Medical Facility Notification | $11,550.00 | $11,000.00 | N/A | N/A | N/A |
| Local Zoning | $4,700.00 | $4,700.00 | Preparation and submission of the needed forms for permits, on behalf of the one (1) broadcasters for jurisdictional permits, required for electrical, building and other required tasks associated with the install of the equipment in the transmitter space | N/A | N/A |
| Disposal Costs (for equipment and other waste, net of any salvage value) | $16,500.00 | $16,500.00 | Pre-auction channel transmitter and interior RF system dismantling, removal and disposal including coolant and oil reclamation. | N/A | N/A |
| Tree Clearing | $1,600.00 | $1,600.00 | This cost is for the removal of trees and vegetation to ensure the proper clearance of taglines and laydown areas, required for construction. | N/A | N/A |
| Construction and Electrical Permits | $10,000.00 | $10,000.00 | 2% construction cost, excluding the material and equipment for electrical and building permits. | N/A | N/A |
| Site Security | $8,550.00 | $8,550.00 | 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. | N/A | N/A |
| Equipment Delivery and Handling Charges | $5,000.00 | $5,000.00 | Material/equipment, delivery and offloading by third party contractors. Forklifts, manpower and costs accumulated for the unloading of transmission line, antenna delivery and/or other building material needed to complete the construction of the site. | N/A | N/A |
| MVPD Notification of Channel Change | $5,000.00 | $5,000.00 | N/A | N/A | N/A |
| Predetermined Cost Estimate |
Estimated Cost | Actual Cost | |
|---|---|---|---|
| Total for all systems | $5,946,440.00 | $5,666,100.00 | $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. | Jonathan Dietz CFO 07/12/2017 |
