Go to the Federal Communications Commission homepage at www.fcc.gov

FCC Form 399: Incentive Auction Relocation Reimbursement Fund System

Approved by OMB 3060-1178
Go to the Federal Communications Commission homepage at www.fcc.gov

(REFERENCE COPY - Not for submission)FCC Form 399: Incentive Auction Relocation Reimbursement Fund System

File Number:
0000026332
FRN:
0009207648
Facility ID:
16950
Repack Channel:
22 (UHF)
Entity:
Broadcaster
Filing Status:
Submitted
Date Submitted:
06/14/2018

Applicant Information

Back to Top

Applicant Name, Type, and Contact Information

Applicant Address Phone Email Applicant Type

DIOCESE OF FRESNO EDUCATION CORP.

Doing Business As: DIOCESE OF FRESNO EDUCATION CORP.

Jaime Gonzalez

1550 N. FRESNO ST.

FRESNO, CA 93703

United States

+1 (559) 488-7440 jaime@dioceseoffresno.org Not-for-Profit

Reimbursement Contact Information

Reimbursement Contact Name and Information

Applicant Address Phone Email

[Confidential]

 

 

 


Preparer Contact Information

Back to Top

Preparer Contact Name and Information

Applicant Address Phone Email

The Preparer is same as the reimbursement contact.

 

 

 

Broadcaster Information and Transition Plan

Back to Top
Question Response
Will the station be sharing equipment with another broadcast television station or stations (e.g., a shared antenna, co-location on a tower, use of the same transmitter room, multiple transmitters feeding a combiner, etc.)? If yes, enter the facility ID's of the other stations and click 'prefill' to download those stations' licensing information. No
Briefly describe transition plan Removal all existing equipment and replace. Requires an interim facility.

Transmitters

Back to Top
Section Question Response
Transmitter Related Expenses Do you have transmitter related expenses? Yes

Primary Transmitter

Back to Top

Existing Transmitter Information

Section Question Response
Existing Transmitter Description Type of change Purchase New
Use Primary (Main)
Description of Use  
Ownership Owned
Owner  
Site  
Is this transmitter currently shared with another station? No
Is this transmitter currently in operating condition? Yes
Existing Transmitter Manufacturer and Type Manufacturer
Model 34kw
Year 1986
Type Other Type
IOT Power Type  
Description  
Power capacity  
Solid State Cooling  
Solid State Power Capacity  
Other Transmitter Type Klystron

Primary Transmitter

Back to Top

New Transmitter Costs

Section Question Response
New Transmitter Use Primary (Main)
Description of Use  
Change Type Purchase New
Is this a request for upgraded equipment? Yes
Manufacturer
Model Parallax 10KW
Transmitter Type Solid state
IOT Power Type  
Other  
Power capacity  
Solid State Cooling Liquid
Solid State Power Capacity 10 kw
Other Transmitter Type  
Justification for New Transmitter Old Transmitter Manufacturer out of business and can not be re-tuned. see S4074 KNXT DCXP-2 Paragon IOT pricing and equipment. Using Lower Gain Antenna because our neighbor is on a adjacent channel and for better community of license service

Primary Transmitter

Back to Top

Other Transmitter Costs

Section Question Response
Electrical Service Service Entrance (3 phases 800A 208V) Yes
Switchgear (industrial 800 amp) Yes
Transformer (480V) Yes
Power 150 kVA
Rigid Conduit and Wiring Yes
Size 4 inches
Length 100.0 feet
Other Electrical Service No
Description  
HVAC Service Does the replacement transmitter require HVAC Service? Yes
Type Heating and Cooling
Size 10 tons
Other Size  
Transmitter Building Addition/Modification or Leasehold Improvement Does the Transmitter Building require an addition, modification, other leashold improvement? No
Size
Channel 14 Costs Is an RF Consulting Engineer needed?
Is a channel 14 Mask Filer needed?
Is additional field engineering time needed?
Number of Days  

Primary Transmitter

Back to Top

Other Transmitter Cost Not Listed

Name Description

CA Sales Tax

CA sales tax

Interim Transmitter

Back to Top

New Transmitter Costs

Section Question Response
New Transmitter Use Interim
Description of Use  
Change Type Purchase
Manufacturer
Model Parallax 14.6KW
Transmitter Type Solid state
IOT Power Type  
Other  
Power capacity  
Solid State Cooling Liquid
Solid State Power Capacity 14.6 kw
Other Transmitter Type  
Justification for New Transmitter Required due to excessive off air time between professional services and product replacements. Using smaller antenna to lower installation and removal cost and tower loading.see attached quote 4074 R4-KNXT-Primary U8 Interim U10 Liquid 1A

Interim Transmitter

Back to Top

Other Transmitter Costs

Section Question Response
Electrical Service Service Entrance (3 phases 800A 208V) Yes
Switchgear (industrial 800 amp) Yes
Transformer (480V) No
Power
Rigid Conduit and Wiring Yes
Size 4 inches
Length 200.0 feet
Other Electrical Service No
Description  
HVAC Service Does the replacement transmitter require HVAC Service? Yes
Type Heating and Cooling
Size 10 tons
Other Size  
Transmitter Building Addition/Modification or Leasehold Improvement Does the Transmitter Building require an addition, modification, other leashold improvement? No
Size
Channel 14 Costs Is an RF Consulting Engineer needed?
Is a channel 14 Mask Filer needed?
Is additional field engineering time needed?
Number of Days  
Inside RF System Is an additional interior RF system required to support this interim transmitter? Yes

Interim Transmitter

Back to Top

Other Transmitter Cost Not Listed

Name Description

CA Sales Tax

CA sales Tax 7.975%

Antennas

Back to Top
Section Question Response
Antenna Related Expenses Do you have antenna related expenses? Yes

Primary Antenna

Back to Top

Existing Antenna Information

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? Yes
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 Top
Polarization Horizontal
Type Other Type
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 16 bay array
ERP: 185.00 kW
Manufacturer
Model KAT157159
Year 1985

Primary Antenna

Back to Top

New Antenna Costs

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 Type Class Full Power
Mounting Side-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: 126.00 kW
Manufacturer
Model ATW12H7-ESC2-22L
Year 2017
Justification for New Antenna Cover Population, it is different from original construction and channel frequency. Also our hill top neighbor is now adjacent channel so our pattern needs to more closely match their pattern.

Primary Antenna

Back to Top

Other Antenna Costs

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? No
Broadband or Single Channel? N/A
Feed Line Size N/A
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? Yes
Sweep Test Do you require the sweep testing of transmission line and antenna? Yes

Primary Antenna

Back to Top

Other Antenna Cost Not Listed

Name Description

CA Sales Tax

CA sales tax on ERI Primary Antenna and Transmission Line

Interim Antenna

Back to Top

New Antenna Costs

Section Question Response
New Antenna Description Use Interim
Description of Use N/A
Change Type Purchase New
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 Type Class Full Power
Mounting Side-mount
Antenna position in stack Bottom
Polarization Horizontal
Type Other Type
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 Broadband Array
ERP: 120.00 kW
Manufacturer
Model i230ECW-8-22
Year 2018
Justification for New Antenna Need to establish interim facility to rebuild main. No antenna farms to provide coverage of city of license and maintain service contour.

Interim Antenna

Back to Top

Other Antenna Costs

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? Broadband
Feed Line Size 3 1/8 inches
Side Mount Brackets Do you require the separate purchase of side mount brackets for a high power antenna? Yes
Pattern Scatter Analysis Do you require separate purchase of pattern scatter analysis for a side mount high or medium power antenna? Yes
Sweep Test Do you require the sweep testing of transmission line and antenna? Yes

Interim Antenna

Back to Top

Other Antenna Cost Not Listed

Name Description

CA Sales Tax

CA sales tax on ERI Interim Antenna and Line

Transmission Line

Back to Top
Section Question Response
Transmission Line Related Expenses Do you have transmission line related expenses? Yes

Primary Transmission Line

Back to Top

Existing Transmission Line

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 Flexible Air
Diameter 5 inches
Segment Length N/A
Other Segment Length
Number of parallel runs 1
Length 190 feet per run

Primary Transmission Line

Back to Top

New Transmission Line

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 Flexible Air
Diameter 5 inches
Segment Length N/A
Other Segment Length
Number of parallel runs 1
Length 225 feet per run
Justification for New Transmission Line Old line is too short for new antenna feed point. see KNXT-Quote # 20170710-89 Rev B.

Primary Transmission Line

Back to Top

Other Transmission Line Expenses Not Listed

Name Description

dehydrator

air line dehydrator

Interim Transmission Line

Back to Top

New Transmission Line

Section Question Response
New Transmission Line Costs Use Interim
Description of Use N/A
Change Type Purchase New
Type Rigid
Diameter 3 1/8 inches
Segment Length Broadband
Other Segment Length
Number of parallel runs 1
Length 225 feet per run
Justification for New Transmission Line To allow rigging removal of existing main facility. see attached quote KNXT Quote no #20180327-547 Rev A.

Interim Transmission Line

Back to Top

Other Transmission Line Expenses Not Listed

Name Description

Dryline Dehydrator

To pressurized the Transmission Line.

Tower Equipment And Rigging Costs

Back to Top
Section Question Response
Tower Equipment or Rigging Costs Changes Do you have tower equipment or rigging costs changes? Yes

Primary Tower

Back to Top

Existing Tower

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) No
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? No
ASR Number
Coordinates (NAD83) Latitude (NAD83) 36° 17' 13.8" N-
Longitude (NAD83) 118° 50' 20.3" W-
Overall Structure Height 199.00 feet
Support Structure Height 199.00 feet
Ground Elevation Above Mean Sea Level (AMSL) 5885.00 feet
Structure Type TOWER - Free Standing or Guyed Structure
Tower Owner Diocese of Fresno Educational Corporation
Date Constructed 07/05/1986


Other Types of Users

Users
kvvg-ld

Primary Tower

Back to Top

Tower Modification Costs

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: No reinforcements needed

Primary Tower

Back to Top

Tower Rigging Costs

Section Question Response
Tower Rigging Costs Complex Tower Terrain constrained
Helicopter Services Required Are helicopter services required? Yes

Primary Tower

Back to Top

Other Tower Expenses Not Listed

Information not provided.

Auxiliary Tower

Back to Top

Add Tower

Section Question Response
Existing Tower Description Type of change Modify Existing
Tower Use Auxiliary (Backup)
Description of Use Interim
Ownership Owned
Is this tower consider Complex? Terrain Constrained
Is this tower currently shared with any other stations? No
One or more FM, AM or TV radio broadcaster(s) N/A
Others Types of Users N/A
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 1012373
Coordinates (NAD83) Latitude (NAD83) 36° 17' 15.7" N-
Longitude (NAD83) 118° 50' 23.3" W-
Overall Structure Height 251.97 feet
Support Structure Height 251.97 feet
Ground Elevation Above Mean Sea Level (AMSL) 5720.07 feet
Structure Type LTOWER - Lattice Tower
Tower Owner Sinclair Television of Fresno, LLC
Date Constructed 01/01/1971


Auxiliary Tower

Back to Top

Tower Modification Costs

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: Minor Reinforcements needed

Auxiliary Tower

Back to Top

Tower Rigging Costs

Section Question Response
Tower Rigging Costs Complex Tower Terrain constrained
Helicopter Services Required Are helicopter services required? No

Auxiliary Tower

Back to Top

Other Tower Expenses Not Listed

Information not provided.

Outside Professional Services Costs

Back to Top
Section Question Response
Outside Project Management Services Do you require outside project management services? Yes
Number of Hours 200
Explanation Only One engineer in the department.
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 No
Environmental Assessment No
ASR Modification Yes
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

Outside Professional Services Costs

Back to Top

Other Professional Services Expenses Not Listed

Name Description

Interim Sight Lease, Rent

Interim operation sight, during installation of primary sight.

RF engineering interim STL

RF study and licensing for interim operation

Other Expenses

Back to Top
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 No
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

Other Expenses

Back to Top

Other Expenses Not Listed

Name Description

Freight For Interim Line-Antenna

Freight charges for Interim Antenna and Transmission Line shipping

Freight For Primary Line-Antenna

Freight charges for Primary Main Antenna and Transmission Line shipping

Interim Transmitter Delivery

Interim Transmitter Shipping Offload and place in building.

Primary Transmitter Delivery

Primary Transmitter Shipping Offload and place in building.

Removal of existing ch-50 Transmitter.

Removal / Disposal of existing Ch-50 Transmitter.

STL-TSL For Interim Transmitter

Studio Microwave Link to feed PGM and remote control & Monitor Transmitter per FCC Rules see attached PDF Studio to Transmitter Link and Transmitter to Studio Link Declaration

Cost Information

Back to Top

Transmitters

Where no predetermined cost estimate is available, any estimate provided will also become the predetermined cost (displayed in italics).
Description Predetermined
Cost Estimate
Estimated Cost Estimated Cost Justification Actual Cost Actual Cost Justification
Sub-total $1,663,761.90 $1,626,361.90 N/A $747,044.04 N/A
Total for all systems $3,426,797.04 $2,973,382.96 N/A $901,728.70 N/A
Interim Transmitter Parallax 14.6KW $1,001,203.80 $978,703.80 $468,602.09
CA Sales Tax $62,003.80 $62,003.80 N/A $34,102.09 N/A
UHF inside RF system including switching $143,500.00 $140,000.00 N/A $77,000.00 N/A
10 Ton system $58,900.00 $57,500.00 N/A $0.00 N/A
4" Rigid Conduit and Wiring (Cost per foot) $19,600.00 $19,200.00 N/A $0.00 N/A
Switchgear - industrial 800 amp $37,150.00 $36,300.00 N/A N/A N/A
Service entrance 3 phase/800 amp/208 volt $14,050.00 $13,700.00 N/A N/A N/A
UHF - Liquid Cooled Solid State Transmitter 14.2 - 20 kW $666,000.00 $650,000.00 To maintain operations during removal and replacement of primary facilities $357,500.00 N/A
Primary Transmitter Parallax 10KW $662,558.10 $647,658.10 $278,441.95
CA Sales Tax $36,258.10 $36,258.10 N/A $19,941.95 N/A
10 Ton system $58,900.00 $57,500.00 N/A N/A N/A
4" Rigid Conduit and Wiring (Cost per foot) $9,800.00 $9,600.00 N/A N/A N/A
Transformer 3 phase/480v - 150 KVA $24,900.00 $24,300.00 N/A N/A N/A
UHF - Liquid Cooled Solid State Transmitter 8.2 - 13 kW $481,500.00 $470,000.00 N/A $258,500.00 N/A
Service entrance 3 phase/800 amp/208 volt $14,050.00 $13,700.00 N/A N/A N/A
Switchgear - industrial 800 amp $37,150.00 $36,300.00 N/A N/A N/A

Components

Actual Information Description File Name
CA Sales Tax

Component Description:
55% deposit of CA sales tax for Interim Transmitter
Amount:
$34,102.09
UHF inside RF system including switching

Component Description:
55% Deposit INTERIM TRANSMITTER UHF INSIDE RF
Amount:
$77,000.00
10 Ton system Information not provided.
4" Rigid Conduit and Wiring (Cost per foot) Information not provided.
Switchgear - industrial 800 amp Information not provided.
Service entrance 3 phase/800 amp/208 volt Information not provided.
UHF - Liquid Cooled Solid State Transmitter 14.2 - 20 kW

Component Description:
55% Deposit INTERIM TRANSMITTER PARALLAX U10 includes Installation and Proof
Amount:
$357,500.00
CA Sales Tax

Component Description:
55% deposit CA sales tax Primary transmitter
Amount:
$19,941.95
10 Ton system Information not provided.
4" Rigid Conduit and Wiring (Cost per foot) Information not provided.
Transformer 3 phase/480v - 150 KVA Information not provided.
UHF - Liquid Cooled Solid State Transmitter 8.2 - 13 kW

Component Description:
55% Deposit PRIMARY TRANSMITTER PARALLAX U8 includes installation and proof
Amount:
$258,500.00
Service entrance 3 phase/800 amp/208 volt Information not provided.
Switchgear - industrial 800 amp Information not provided.

Cost Information

Back to Top

Antennas

Where no predetermined cost estimate is available, any estimate provided will also become the predetermined cost (displayed in italics).
Description Predetermined
Cost Estimate
Estimated Cost Estimated Cost Justification Actual Cost Actual Cost Justification
Sub-total $260,108.82 $226,249.42 N/A $56,892.18 N/A
Total for all systems $3,426,797.04 $2,973,382.96 N/A $901,728.70 N/A
Interim Antenna i230ECW-8-22 $137,899.00 $99,079.60 $23,283.18
CA Sales Tax $7,589.00 $7,589.00 CA sales tax. $0.00 N/A
Pattern scatter analysis for side mount high/med power antennas (if not included in antenna base cost) $5,120.00 $5,000.00 To Verify proper operation at sight. N/A N/A
Side mount brackets for high power antennas (if not included in antenna base cost) $22,550.00 $10,400.00 Needed to mount Antenna to tower. See Quote #20180327-547 Rev A in attachments $3,120.00 N/A
Elbow complex, broadband, at antenna input, per 3 1/8. feedline (if needed) $9,090.00 $8,880.00 N/A N/A N/A
UHF - Lower Power Side Mount, One station antenna - medium power (50-200 kW), horizontally polarized $87,000.00 $60,960.60 N/A $18,288.18 N/A
Sweep test of existing antenna $6,550.00 $6,250.00 need service to verify Specifications and operation. See Quote #20180327-547 Rev A in attachments. $1,875.00 N/A
Primary Antenna ATW12H7-ESC2-22L $122,209.82 $127,169.82 $33,609.00
UHF - Lower Power Side Mount, One Station antenna . medium power (50-200 kW), elliptically or circularly polarized $100,400.00 $105,780.00 We were told there is an increase in steel prices due to steel tariffs. $31,734.00 N/A
Sweep test of existing antenna $6,550.00 $6,250.00 Verify connections of antenna and transmission line are within design specifications before RF power is applied. $1,875.00 N/A
Pattern scatter analysis for side mount high/med power antennas (if not included in antenna base cost) $5,120.00 $5,000.00 To check for signal integrity. N/A N/A
CA Sales Tax $10,139.82 $10,139.82 CA sales tax N/A N/A

Components

Actual Information Description File Name
CA Sales Tax Information not provided.
Pattern scatter analysis for side mount high/med power antennas (if not included in antenna base cost) Information not provided.
Side mount brackets for high power antennas (if not included in antenna base cost)

Component Description:
30% deposit for custom antenna mounts.
Amount:
$3,120.00
Elbow complex, broadband, at antenna input, per 3 1/8. feedline (if needed) Information not provided.
UHF - Lower Power Side Mount, One station antenna - medium power (50-200 kW), horizontally polarized

Component Description:
30% deposit on Interim Antenna i230ecw-8-22
Amount:
$18,288.18
Sweep test of existing antenna

Component Description:
30% deposit on sweep test
Amount:
$1,875.00
UHF - Lower Power Side Mount, One Station antenna . medium power (50-200 kW), elliptically or circularly polarized

Component Description:
30% deposit of ERI Primary Trasar Antenna
Amount:
$31,734.00
Sweep test of existing antenna

Component Description:
30% deposit Sweep test of Primary Antenna
Amount:
$1,875.00
Pattern scatter analysis for side mount high/med power antennas (if not included in antenna base cost) Information not provided.
CA Sales Tax Information not provided.

Cost Information

Back to Top

Transmission Line

Where no predetermined cost estimate is available, any estimate provided will also become the predetermined cost (displayed in italics).
Description Predetermined
Cost Estimate
Estimated Cost Estimated Cost Justification Actual Cost Actual Cost Justification
Sub-total $53,525.00 $86,743.32 N/A $26,022.99 N/A
Total for all systems $3,426,797.04 $2,973,382.96 N/A $901,728.70 N/A
Interim Transmission Line $28,450.00 $46,936.94 $14,081.08
Rigid Transmission Line - copper, 3 1/8" broadband $26,325.00 $44,811.94 many directional changes with slant section and complex line layout between transmission room and antenna/tower. See ERI Proposal 20180327-547 Rev A $13,443.58 N/A
Dryline Dehydrator $2,125.00 $2,125.00 To provide required dry air pressure to properly maintain line internal environment. See ERI Proposal 20180327-547 Rev A $637.50 N/A
Primary Transmission Line $25,075.00 $39,806.38 $11,941.91
dehydrator $2,125.00 $2,125.00 Required pressurization of antenna and feed line. KNXT Proposal 20170710-089 Rev B $637.50 N/A
Flexible Air Transmission Line - dielectric, 5" $22,950.00 $37,681.38 KNXT quote # 20170711-089 Rev B 225 ft of 5 inch Line. $11,304.41 N/A

Components

Actual Information Description File Name
Rigid Transmission Line - copper, 3 1/8" broadband

Component Description:
30% deposit Interim transmission Line System
Amount:
$13,443.58
Dryline Dehydrator

Component Description:
30% deposit Interim Transmission Line dehydrator
Amount:
$637.50
dehydrator

Component Description:
30% deposit Primary Transmission Line dehydrator
Amount:
$637.50
Flexible Air Transmission Line - dielectric, 5"

Component Description:
30% deposit Primary Transmission Line System
Amount:
$11,304.41

Cost Information

Back to Top

Tower Equipment and Rigging Costs

Where no predetermined cost estimate is available, any estimate provided will also become the predetermined cost (displayed in italics).
Description Predetermined
Cost Estimate
Estimated Cost Estimated Cost Justification Actual Cost Actual Cost Justification
Sub-total $1,048,700.00 $639,000.00 N/A $0.00 N/A
Total for all systems $3,426,797.04 $2,973,382.96 N/A $901,728.70 N/A
Primary Tower TOWER $460,100.00 $262,000.00 $0.00
Tower Helicopter Lift $25,000.00 $25,000.00 antenna assembly cannot reach tower site via access road. N/A N/A
Tower mapping for an undocumented/poorly documented tower and preparation of documentation necessary for tower load study $25,600.00 $10,000.00 N/A N/A N/A
Complex Tower (includes, for example, those with candelabras and/or stacked antennas) $409,500.00 $227,000.00 N/A N/A N/A
Auxiliary Tower LTOWER $588,600.00 $377,000.00 $0.00
Tower mapping for an undocumented/poorly documented tower and preparation of documentation necessary for tower load study $25,600.00 $25,000.00 N/A N/A N/A
Minor tower reinforcement/modifications $153,500.00 $150,000.00 N/A N/A N/A
Complex Tower (includes, for example, those with candelabras and/or stacked antennas) $409,500.00 $202,000.00 N/A N/A N/A

Components

Information not provided.

Cost Information

Back to Top

Outside Professional Services

Where no predetermined cost estimate is available, any estimate provided will also become the predetermined cost (displayed in italics).
Description Predetermined
Cost Estimate
Estimated Cost Estimated Cost Justification Actual Cost Actual Cost Justification
Sub-total $218,050.00 $213,710.00 N/A $11,731.60 N/A
Total for all systems $3,426,797.04 $2,973,382.96 N/A $901,728.70 N/A
Outside Professional Services $218,050.00 $213,710.00 $11,731.60
RF engineering interim STL $6,460.00 $6,460.00 New STL to interim tower for STA operations and then moved to main tower after STA expires N/A N/A
RF Exposure Measurements $20,500.00 $20,000.00 N/A N/A N/A
Comprehensive coverage verification via field study, if needed $81,900.00 $80,000.00 N/A $3,356.60 N/A
ASR modification (prepare FCC Form 854) $2,050.00 $2,000.00 N/A N/A N/A
Attorney Fees - Prepare and File request for Special Temporary Authorization $7,170.00 $7,000.00 N/A N/A N/A
Attorney Fees - Negotiation of lease and other matters for shared locations $4,095.00 $4,000.00 N/A N/A N/A
Attorney Fees -Prepare and File FCC Form 2100 (main), License to Cover Application $2,305.00 $2,250.00 N/A N/A N/A
Attorney Fees - Aux Antenna, prepare and File Form 2100 Construction Permit or License Application $4,100.00 $4,000.00 N/A N/A N/A
Attorney Fees - Prepare and File FCC Form 2100 (main), Construction Permit Application $5,120.00 $5,000.00 N/A N/A N/A
RF Consulting Engineer Fees- Aux Antenna: Prepare engineering section of FCC Form 2100, License to Cover Application $1,535.00 $1,500.00 N/A N/A N/A
Prepare engineering section of FCC Form 2100 (main), License to Cover Application $1,535.00 $1,500.00 N/A N/A N/A
Project management of the transition $30,800.00 $30,000.00 see quote Project_Mngr_Repack_Quot8-25-17 N/A N/A
Prepare and or review reimbursement form $2,560.00 $2,500.00 N/A N/A N/A
Address transition timing and coordination issues w/ other stations and wireless $2,560.00 $2,500.00 N/A $375.00 N/A
Perform engineering study for new channel assignment and antenna development $7,170.00 $7,000.00 N/A $8,000.00 Fee is higher then estimate.
Prepare engineering section of FCC Form 2100 (main), Construction Permit Application $3,070.00 $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 $2,050.00 $2,000.00 N/A N/A N/A
Prepare request for Special Temporary Authorization $3,070.00 $3,000.00 N/A N/A N/A
Interim Sight Lease, Rent $30,000.00 $30,000.00 Short Term lease for Interim Transmitting location. Tower space and Building space. N/A N/A

Components

Actual Information Description File Name
RF engineering interim STL Information not provided.
RF Exposure Measurements Information not provided.
Comprehensive coverage verification via field study, if needed

Component Description:
Minor Modification Application for post-repack Channel 22.
Amount:
N/A

Component Description:
Population Chart. Custom TIREM coverage map.
Amount:
$3,356.60
ASR modification (prepare FCC Form 854) Information not provided.
Attorney Fees - Prepare and File request for Special Temporary Authorization Information not provided.
Attorney Fees - Negotiation of lease and other matters for shared locations Information not provided.
Attorney Fees -Prepare and File FCC Form 2100 (main), License to Cover Application Information not provided.
Attorney Fees - Aux Antenna, prepare and File Form 2100 Construction Permit or License Application Information not provided.
Attorney Fees - Prepare and File FCC Form 2100 (main), Construction Permit Application Information not provided.
RF Consulting Engineer Fees- Aux Antenna: Prepare engineering section of FCC Form 2100, License to Cover Application Information not provided.
Prepare engineering section of FCC Form 2100 (main), License to Cover Application Information not provided.
Project management of the transition Information not provided.
Prepare and or review reimbursement form Information not provided.
Address transition timing and coordination issues w/ other stations and wireless

Component Description:
Repack timing related expenses
Amount:
$375.00
Perform engineering study for new channel assignment and antenna development

Component Description:
Minor Modification application for post-repack ch-22
Amount:
$8,000.00
Prepare engineering section of FCC Form 2100 (main), Construction Permit Application Information not provided.
RF Consulting Engineer Fees- Aux Antenna: Prepare engineering section of FCC Form 2100, Construction Permit Application Information not provided.
Prepare request for Special Temporary Authorization Information not provided.
Interim Sight Lease, Rent Information not provided.

Cost Information

Back to Top

Other Expenses

Where no predetermined cost estimate is available, any estimate provided will also become the predetermined cost (displayed in italics).
Description Predetermined
Cost Estimate
Estimated Cost Estimated Cost Justification Actual Cost Actual Cost Justification
Sub-total $182,651.32 $181,318.32 N/A $60,037.89 N/A
Total for all systems $3,426,797.04 $2,973,382.96 N/A $901,728.70 N/A
Other Expenses $182,651.32 $181,318.32 $60,037.89
STL-TSL For Interim Transmitter $35,000.00 $35,000.00 N/A $25,127.19 N/A
Removal of existing ch-50 Transmitter. $25,000.00 $25,000.00 Existing Transmitter Removal / Disposal. $13,750.00 N/A
Primary Transmitter Delivery $17,822.00 $17,822.00 N/A $9,802.10 N/A
Interim Transmitter Delivery $20,652.00 $20,652.00 N/A $11,358.60 N/A
Freight For Primary Line-Antenna $17,830.89 $17,830.89 N/A N/A N/A
Freight For Interim Line-Antenna $9,148.43 $9,148.43 N/A $0.00 N/A
MVPD Notification of Channel Change $3,500.00 $3,500.00 N/A N/A N/A
Equipment Storage $5,000.00 $5,000.00 staging space for equipment deliveries before special short bed trucking for mountain access roads N/A N/A
Equipment Delivery and Handling Charges $7,500.00 $7,500.00 Moving from storage and transfer to smaller vehicles for mountain road access N/A N/A
DTV Medical Facility Notification $11,250.00 $11,000.00 N/A N/A N/A
FCC Filing Fees - Form 2100 minor change CP application $1,070.00 $0.00 Notified by FCC that their will NOT be any charge due to Repack. N/A N/A
FCC Filing Fees - Form 2100 license to cover application $333.00 $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 $550.00 $550.00 N/A N/A N/A
Disposal Costs (for equipment and other waste, net of any salvage value) $25,000.00 $25,000.00 N/A N/A N/A
Develop and air announcement of upcoming channel change $2,800.00 $2,800.00 N/A N/A N/A

Components

Actual Information Description File Name
STL-TSL For Interim Transmitter

Component Description:
STL Microwave without shipping
Amount:
$25,127.19
Removal of existing ch-50 Transmitter.

Component Description:
55% Deposit on removal-disposal of Klystron
Amount:
$13,750.00
Primary Transmitter Delivery

Component Description:
55% deposit on Shipping and Delivery
Amount:
$9,802.10
Interim Transmitter Delivery

Component Description:
55% deposit on Shipping and delivery if Interim Transmitter
Amount:
$11,358.60
Freight For Primary Line-Antenna Information not provided.
Freight For Interim Line-Antenna Information not provided.
MVPD Notification of Channel Change Information not provided.
Equipment Storage Information not provided.
Equipment Delivery and Handling Charges Information not provided.
DTV Medical Facility Notification Information not provided.
FCC Filing Fees - Form 2100 minor change CP application Information not provided.
FCC Filing Fees - Form 2100 license to cover application Information not provided.
FCC Filing Fees - Special Temporary Authorization request Information not provided.
Non-zoning permits Information not provided.
Disposal Costs (for equipment and other waste, net of any salvage value) Information not provided.
Develop and air announcement of upcoming channel change Information not provided.

Cost Information

Back to Top

Grand Total

Predetermined
Cost Estimate
Estimated Cost Actual Cost
Total for all systems $3,426,797.04 $2,973,382.96 $901,728.70

Construction Status

Back to Top
Question Response
Is construction complete? No

Certification

Back to Top
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.

  1. The Authorized Person signing below certifies that he/she is authorized to submit this TV Broadcaster Relocation Fund Reimbursement Form on behalf of the above-named entity.

  2. The above-named entity acknowledges that all certifications and attached documentation are considered material representations.

  3. The above-named entity acknowledges the submission of the information herein creates no obligation on the part of the government to pay any amount.

  4. The above-named entity certifies that the equipment and services paid for with money from the TV Broadcaster Relocation Fund are necessary to change channels (broadcasters) or to continue to carry the signal of a broadcaster that changes channels (MVPD).

  5. The above-named entity certifies that all payments from the TV Broadcaster Relocation Fund (Fund) received by the entity listed on this form will be used only for expenses that are eligible for reimbursement from the Fund.

  6. The above-named entity certifies that it will maintain and provide to the Commission detailed records, including receipts, of all costs eligible for reimbursement actually incurred.

  7. The above-named entity acknowledges that overpayments or payments in error must be promptly refunded to the Commission.

  8. The above-named entity certifies that it is in full compliance with all statutes, rules, regulations and governmental requirements for which compliance is a pre-requisite for obtaining the payments herein requested.

I declare, under penalty of perjury, that I am an authorized representative of the above-named applicant for the Authorization(s) specified above.

CYNTHIA MARTIN

CONTROLLER


06/14/2018

Certification

Back to Top
Section Question Response
Submission of Actual Cost Documentation 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.

  1. The Authorized Person signing below certifies and represents that he/she is authorized to submit this TV Broadcaster Relocation Fund Reimbursement Form on behalf of the above-named entity. The above-named entity acknowledges that all certifications and attached documentation are considered material.

  2. The above-named entity acknowledges the submission of the information herein creates no obligation on the part of the government to pay any amount.

  3. The above-named entity certifies that the equipment and services paid for with money from the TV Broadcaster Relocation Fund are necessary to change channels (broadcasters) or to continue to carry the signal of a broadcaster that changes channels (MVPD).

  4. The above-named entity certifies that all payments from the TV Broadcaster Relocation Fund (Fund) received by the entity listed on this form will be used only for expenses that are eligible for reimbursement from the Fund.

  5. The above-named entity certifies that the cost information/documents submitted reflect costs actually incurred.

  6. The above-named entity acknowledges that overpayments or payments in error must be promptly refunded to the Commission.

  7. The above-named entity certifies that it is in full compliance with all statutes, rules, regulations and governmental requirements for which compliance is a pre-requisite for obtaining the payments herein requested.

I declare, under penalty of perjury, that I am an authorized representative of the above-named applicant for the Authorization(s) specified above.

CYNTHIA MARTIN

CONTROLLER


06/14/2018

Attachments

Back to Top