Applicant | Address | Phone | Applicant Type | |
---|---|---|---|---|
NW COMMUNICATIONS OF TEXAS, INC. |
Joseph M. Di Scipio 400 N. CAPITOL STREET, NW SUITE 890 WASHINGTON, DC 20001 United States |
+1 (202) 824-6522 | JDISCIPIO@21CF.COM | Corporation |
Applicant | Address | Phone | |
---|---|---|---|
[Confidential] |
|
|
|
Applicant | Address | Phone | |
---|---|---|---|
Dennis Wallace Managing Partner Meintel, Sgrignoli & Wallace, LLC |
Dennis Wallace 1282 Smallwood Drive Suite 372 Waldorf, MD 20603 United States |
+1 (202) 251-7589 | Dennis.Wallace@mswdtv.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. | No |
Briefly describe transition plan | Station KDFI is still working on its transition plan. However, the initial plan would be to install an interim facility to broadcast on the post-auction channel. Then replace the existing antenna and transmission line with new antenna and tx line. |
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 | Primary (Main) | |
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 | Comark |
Model | DCXP-2 | |
Year | 2004 | |
Type | Inductive Output Tube | |
IOT Power Type | Two | |
Power capacity | 30 kW |
Section | Question | Response |
---|---|---|
New IOT Tubes | Number of Tubes (including accessories) needed | 2 |
New Mask Filter | ||
Power | 60 kW | |
Other Power | N/A | |
New Exciter | Is a new exciter needed? | Yes |
Exciter Type | Dual exciter with changeover |
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 | Interlock wiring and conduits for new mask filter. (Retune of Comark Transmitter). | |
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 |
Name | Description |
---|---|
Remove Existing Equipment |
Remove Existing Equipment to make room for Interim TX |
Remote Control Wiring |
Wire up remote control to interim tx |
Section | Question | Response |
---|---|---|
Existing Transmitter Description | Type of change | Purchase New |
Use | Auxiliary (Backup) | |
Description of Use | Comark | |
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 | 1KW | |
Year | 2003 | |
Type | Solid State | |
Solid State Cooling | Air Cooled | |
Solid State Power Capacity | 1 kW |
Section | Question | Response |
---|---|---|
New Transmitter | Use | Auxiliary (Backup) |
Change Type | Purchase New | |
Is this a request for upgraded equipment? | No | |
Manufacturer | ||
Model | TBD | |
Transmitter Type | Solid State | |
Solid State Cooling | Air Cooled | |
Solid State Power capacity | 1 kW | |
Justification for New Transmitter | Replace Aux transmitter with unit that will work on new RF Channel. |
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 | Install new aux transmitter electrical contractor | |
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 |
---|---|---|
New Transmitter | Use | Interim |
Description of Use | N/A | |
Change Type | Purchase | |
Manufacturer | ||
Model | TBD | |
Transmitter Type | Solid State | |
Solid State Cooling | Liquid Cooled | |
Solid State Power capacity | 30 kW | |
Justification for New Transmitter | Interim Transmitter for operation at interim facility site while existing site is modified. ATC will decommission existing antenna waveguide run in early 2018. |
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 costs for Interim Transmitter at interim transmitter site. | |
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? | Yes |
Size | 800.0 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 | |
Inside RF System | Is an additional interior RF system required to support this interim transmitter? | Yes |
Section | Question | Response |
---|---|---|
Antenna Related Expenses | Do you have antenna related expenses? | Yes |
Section | Question | Response |
---|---|---|
Existing Antenna Description | Type of change | Purchase New |
Antenna Use | Auxiliary (Backup) | |
Description of Use | Licensed Aux Antenna | |
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? | Yes | |
Existing Antenna Manufacturer and Type | Class | Full Power |
Mounting | Side Mount | |
Antenna position in stack | Not in Stack | |
Polarization | Horizontal | |
Type | Slotted Coaxial | |
Number of Stations Supported | N/A | |
Number of Panels | N/A | |
Design power capacity in use | N/A | |
Lower Limit | N/A | |
Upper Limit | N/A | |
Other Antenna Type | N/A | |
ERP: | 11.2 kW | |
Manufacturer | ||
Model | AL12N-36-PL | |
Year | 2009 |
Section | Question | Response |
---|---|---|
New Antenna Description | Use | Auxiliary (Backup) |
Description of Use | Licensed Aux | |
Change Type | Purchase New | |
Is this a request for upgraded equipment? | No | |
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? | Yes | |
New Antenna Manufacturer and Types | Class | Full Power |
Mounting | Side Mount | |
Antenna position in stack | Not in Stack | |
Polarization | Horizontal | |
Type | Slotted Coaxial | |
Number of Stations Supported | N/A | |
Number of Panels/Bays | N/A | |
Lower Limit | N/A | |
Upper Limit | N/A | |
Design power capacity in use | N/A | |
Other Antenna Type | N/A | |
ERP: | 15.0 kW | |
Manufacturer | ||
Model | TBD | |
Year | 2017 | |
Justification for New Antenna | Antenna on new channel to replaced existing licensed aux antenna. Manufacturer and model number of licensed aux antenna are yet to be finalized. |
Section | Question | Response |
---|---|---|
Combiner for Shared Antenna | Do you need a Combiner for a Shared Antenna? | No |
Type | ||
Number of channels supported | N/A | |
Frequencies of channels supported | N/A | |
Frequency | N/A | |
Do you need a combiner output splitter/switcher for dual feed lines? | N/A | |
Elbow Complex | Do you require the separate purchase of the Elbow Complex? | Yes |
Broadband or Single Channel? | Single Channel | |
Feed Line Size | 3 1/8 inches 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 |
Section | Question | Response |
---|---|---|
Existing Antenna Description | Type of change | Purchase 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 | Bottom | |
Polarization | Horizontal | |
Type | Broadband Panel | |
Number of Stations Supported | 2 | |
Number of Panels | 48 | |
Design power capacity in use | 35.0 % | |
Lower Limit | 602.00 MHz | |
Upper Limit | 644.00 MHz | |
Other Antenna Type | N/A | |
ERP: | 1000.0 kW | |
Manufacturer | ||
Model | A/CUK40671/1 | |
Year | 2008 |
Facility ID | Call Sign |
---|---|
68834 | KPXD-TV |
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? | No | |
Ownership | Leased | |
Owner | American Tower | |
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 | Horizontal | |
Type | Broadband Panel | |
Number of Stations Supported | 1 | |
Number of Panels/Bays | 48 | |
Lower Limit | 548.00 MHz | |
Upper Limit | 554.00 MHz | |
Design power capacity in use | 34.0 % | |
Other Antenna Type | N/A | |
ERP: | 829.0 kW | |
Manufacturer | ||
Model | TBD | |
Year | 2017 | |
Justification for New Antenna | New Repacked channel antenna. Existing antenna optimized for upper UHF band. This antenna is actually mounted below the candelabra. Bottom Mount. New antenna manufacturer and model number are yet to be finalized. |
Section | Question | Response |
---|---|---|
Combiner for Shared Antenna | Do you need a Combiner for a Shared Antenna? | Yes |
Type | New | |
Number of channels supported | 2 | |
Frequencies of channels supported | RF channel | |
Frequency | N/A | |
Do you need a combiner output splitter/switcher for dual feed lines? | Yes | |
Elbow Complex | Do you require the separate purchase of the Elbow Complex? | Yes |
Broadband or Single Channel? | Broadband | |
Feed Line Size | 6 1/8 inches inches | |
Side Mount Brackets | Do you require the separate purchase of side mount brackets for a high power antenna? | No |
Pattern Scatter Analysis | Do you require separate purchase of pattern scatter analysis for a side mount high or medium power antenna? | No |
Sweep Test | Do you require the sweep testing of transmission line and antenna? | Yes |
RF Channel Number |
---|
25 |
27 |
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? | Yes | |
New Antenna Manufacturer and Type | Class | Full Power |
Mounting | Top Mount | |
Antenna position in stack | Bottom | |
Polarization | Horizontal | |
Type | Slotted Coaxial | |
Number of Stations Supported | N/A | |
Number of Panels/Bays | N/A | |
Lower Limit | N/A | |
Upper Limit | N/A | |
Design power capacity in use | N/A | |
Other Antenna Type | N/A | |
ERP: | 829.0 kW | |
Manufacturer | ||
Model | TBD | |
Year | 2017 | |
Justification for New Antenna | Interim Antenna for operation while main antenna transmission line is removed and replaced by ATC. Antenna manufacturer and model number is yet to be finalized. |
Section | Question | Response |
---|---|---|
Elbow Complex | Do you require the separate purchase of the Elbow Complex? | Yes |
Broadband or Single Channel? | B | |
Feed Line Size | 6 1/8 inches | |
Side Mount Brackets | Do you require the separate purchase of side mount brackets for an antenna? | Yes |
Pattern Scatter Analysis | Do you require separate purchase of pattern scatter analysis for a side mount high or medium power antenna? | Yes |
Sweep Test | Do you require the sweep testing of transmission line and antenna? | Yes |
Section | Question | Response |
---|---|---|
Transmission Line Related Expenses | Do you have transmission line related expenses? | Yes |
Section | Question | Response |
---|---|---|
Existing Transmission Line Description | Type of change | Purchase New |
Use | Auxiliary (Backup) | |
Description of Use | Aux Antenna line | |
Ownership | Owned | |
Owner | N/A | |
Site | N/A | |
Is the existing transmission line shared with another station or stations? | No | |
Is Transmission Line in operating condition? | Yes | |
Existing Transmission Line Manufacturer and Type | Manufacturer | |
Type | Rigid | |
Diameter | 3 1/8 inches | |
Other Diameter | N/A | |
Segment Length | 20 inches | |
Other Segment Length | N/A | |
Number of parallel runs | 1 | |
Length | 1250 feet per run |
Section | Question | Response |
---|---|---|
New Transmission Line Costs | Use | Auxiliary (Backup) |
Description of Use | Licensed Aux Site Feed Line | |
Change Type | Purchase New | |
Is this a request for upgraded equipment? | No | |
Type | Rigid | |
Diameter | 3 1/8 inches | |
Other Diameter | N/A | |
Segment Length | Broadband | |
Other Segment Length | N/A | |
Number of parallel runs | 1 | |
Length | 1250 feet per run | |
Justification for New Transmission Line | Transmission line run for licensed aux antenna. |
Section | Question | Response |
---|---|---|
Existing Transmission Line Description | Type of change | Purchase 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 | Waveguide | |
Diameter | N/A | |
Other Diameter | N/A | |
Segment Length | N/A | |
Other Segment Length | N/A | |
Number of parallel runs | 1 | |
Length | 1600 feet per run |
Facility ID | Call Sign |
---|---|
68834 | KPXD-TV |
Section | Question | Response |
---|---|---|
New Transmission Line Costs | Use | Primary (Main) |
Description of Use | N/A | |
Change Type | Purchase New | |
Is this a request for upgraded equipment? | Yes | |
Type | Rigid | |
Diameter | 8 3/16 inches | |
Other Diameter | N/A | |
Segment Length | Broadband | |
Other Segment Length | N/A | |
Number of parallel runs | 1 | |
Length | 1600 feet per run | |
Justification for New Transmission Line | New transmission line to feed to main antenna. Final transmission line size and manufacturer are yet to be finalized. |
Section | Question | Response |
---|---|---|
New Transmission Line Costs | Use | Interim |
Description of Use | N/A | |
Change Type | Purchase New | |
Type | Rigid | |
Diameter | 8 3/16 inches | |
Segment Length | Broadband | |
Other Segment Length | ||
Number of parallel runs | 1 | |
Length | 1600 feet per run | |
Justification for New Transmission Line | Transmission line to feed Interim antenna. Final line size, length, and diameter are yet to finalized. |
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 | ||
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 |
---|---|---|
68834 | KPXD-TV | DTV |
Section | Question | Response |
---|---|---|
Engineering Study | Please what type of engineering study is required, if any: | Study needed for undocumented/poorly documented tower |
Tower Reinforcements | Please select whether tower reinforcements are needed: | Minor Reinforcements needed |
Section | Question | Response |
---|---|---|
Tower Rigging Costs | Complex Tower | Candelabra |
Helicopter Services Required | Are helicopter services required? | No |
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 | 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 |
---|---|---|
68834 | KPXD-TV | DTV |
Section | Question | Response |
---|---|---|
Engineering Study | Please what type of engineering study is required, if any: | Study needed for undocumented/poorly documented tower |
Tower Reinforcements | Please select whether tower reinforcements are needed: | Minor Reinforcements needed |
Section | Question | Response |
---|---|---|
Tower Rigging Costs | Complex Tower | Candelabra |
Helicopter Services Required | Are helicopter services required? | No |
Name | Description |
---|---|
American Tower Modification Costs |
ATC Estimated costs for modification of existing main antenna. |
Section | Question | Response |
---|---|---|
Construct New Tower | Use | Interim |
Description of Use | N/A | |
Height | 1600.00 feet | |
Justification for New Tower | Interim Tower at existing KDFW/WFAA Site. |
Section | Question | Response |
---|---|---|
Tower Rigging Costs | Complex Tower | Candelabra |
Helicopter Services Required | Are helicopter services required? | No |
Section | Question | Response |
---|---|---|
Outside Project Management Services | Do you require outside project management services? | Yes |
Number of Hours | 350 | |
Explanation | Project management of transitioning facilities. | |
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 | No | |
FAA Consultation (including preparation of FAA Form 7460) | No | |
Negotiation of Lease and other Matter for Shared Locations | No | |
Prepare or Review FCC Form 399 for Reimbursement | Yes | |
Address transition timing and coordination issues w/ other stations and wireless providers | Yes | |
RF Field Engineering Services | Comprehensive coverage verification via field study | Yes |
RF exposure measurements | No | |
Additional Field Engineering Service | Yes | |
Number of Days | 20 | |
Justification | On Site RF Engineering Services to supervise installation of equipment and verify performance of new equipment. |
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 | No | |
FCC License to Cover Application | Yes | |
FCC Special Temporary Authority Application | Yes | |
Other Miscellaneous Expenses | Does this relocation require paying Disposal Costs (for equipment and other waste, net of any salvage value)? | Yes |
Does this relocation require Equipment Delivery or Handling Charges not otherwise included in individual item costs? | Yes | |
Does this relocation require Equipment Storage? | Yes | |
Does this relocation require the Development and Airing of an Announcement regarding an upcoming channel change? | Yes | |
Does this relocation require MVPD Notification of a Channel Change? | Yes |
Name | Description |
---|---|
Prepare FCC Qtrly Reports |
Prepare & file quarterly FCC Progress Reports |
Lease Modifications |
Lease modification for new facilities |
Prepare FCC Qtrly Reports |
Prepare & file quarterly FCC Progress Reports |
Lease Modifications |
Lease modification for new facilities |
Description | Predetermined Cost Estimate |
Estimated Cost | Estimated Cost Justification | Actual Cost | Actual Cost Justification |
---|---|---|---|---|---|
Sub-total | $2,051,870.00 | $2,225,033.07 | N/A | $0.00 | N/A |
Total for all systems | $11,638,345.00 | $5,857,584.05 | N/A | $792,745.57 | N/A |
Interim Transmitter TBD | $1,159,120.00 | $1,645,088.07 | $0.00 | ||
UHF - Liquid Cooled Solid State Transmitter 21 - 31 kW | $947,000.00 | $1,440,468.07 | estimated costs from catalog | $0.00 | N/A |
UHF inside RF system including switching | $147,500.00 | $140,000.00 | catalog | N/A | N/A |
Other Electrical Service: Electrical installation costs for Interim Transmitter at interim transmitter site. | $45,120.00 | $45,120.00 | Estimated electrical contractor costs for installation of new interim transmitter at interim site. See attached quote as proxy for costs. | N/A | N/A |
Other -- Building Addition Size: 800.0 | $19,500.00 | $19,500.00 | Concrete Pad addition for Heat Exchangers. | N/A | N/A |
Primary Transmitter DCXP-2 | $763,250.00 | $456,445.00 | $0.00 | ||
Two IOT system (30 kW) | $356,500.00 | $311,445.00 | Retune existing IOT Transmitter See attached Comark Quote for Paragon Transmitter Retuning. | N/A | N/A |
Remote Control Wiring | $0.00 | $0.00 | no changes required. | N/A | N/A |
Remove Existing Equipment | $7,500.00 | $7,500.00 | Remove and dispose of existing mask filter and other components. | N/A | N/A |
Other Electrical Service: Interlock wiring and conduits for new mask filter. (Retune of Comark Transmitter). | $7,500.00 | $7,500.00 | Estimated costs for electrical contractor to add new AC power outlets for mask filter and RF system as well as conduits for interlocks and RF Sample cables at main transmitter site as part of retuning Comark transmitter. | N/A | N/A |
Dual exciter system with change over | $47,350.00 | $45,000.00 | catalog | N/A | N/A |
60 kW mask filter | $89,400.00 | $85,000.00 | Catalog Cost. | N/A | N/A |
2 IOT Tubes | $255,000.00 | $0.00 | N/A | N/A | N/A |
Auxiliary Transmitter TBD | $129,500.00 | $123,500.00 | $0.00 | ||
UHF - Air Cooled Solid State Transmitter 1 - 2.5 kW | $126,000.00 | $120,000.00 | Catalog | N/A | N/A |
Other Electrical Service: Install new aux transmitter electrical contractor | $3,500.00 | $3,500.00 | Electrical contractor to install new Aux Transmitter. | N/A | N/A |
Actual Information Description | File Name |
---|---|
UHF - Liquid Cooled Solid State Transmitter 21 - 31 kW | |
UHF inside RF system including switching | Information not provided. |
Other Electrical Service: Electrical installation costs for Interim Transmitter at interim transmitter site. | Information not provided. |
Other -- Building Addition Size: 800.0 | Information not provided. |
Two IOT system (30 kW) | Information not provided. |
Remote Control Wiring | Information not provided. |
Remove Existing Equipment | Information not provided. |
Other Electrical Service: Interlock wiring and conduits for new mask filter. (Retune of Comark Transmitter). | Information not provided. |
Dual exciter system with change over | Information not provided. |
60 kW mask filter | Information not provided. |
2 IOT Tubes | Information not provided. |
UHF - Air Cooled Solid State Transmitter 1 - 2.5 kW | Information not provided. |
Other Electrical Service: Install new aux transmitter electrical contractor | Information not provided. |
Description | Predetermined Cost Estimate |
Estimated Cost | Estimated Cost Justification | Actual Cost | Actual Cost Justification |
---|---|---|---|---|---|
Sub-total | $1,146,410.00 | $1,916,368.38 | N/A | $748,477.97 | N/A |
Total for all systems | $11,638,345.00 | $5,857,584.05 | N/A | $792,745.57 | N/A |
Interim Antenna TBD | $506,040.00 | $1,301,168.38 | $748,477.97 | ||
UHF - High Power Top Mount (200-1000 kW), One station antenna, horizontally polarized | $247,000.00 | $1,254,768.38 | catalog | $748,477.97 | N/A |
Pattern scatter analysis for side mount high/med power antennas (if not included in antenna base cost) | $5,260.00 | $5,000.00 | Catalog | N/A | N/A |
Side mount brackets for high power antennas (if not included in antenna base cost) | $23,150.00 | $22,000.00 | Catalog | N/A | N/A |
Elbow complex, broadband, at antenna input, per 6 1/8. feedline (if needed) | $13,700.00 | $13,000.00 | catalog | N/A | N/A |
Combiner output splitting/switching for dual feed lines, if applicable | $126,000.00 | $0.00 | N/A | N/A | N/A |
Sweep test of existing antenna | $6,730.00 | $6,400.00 | Catalog | N/A | N/A |
New combiner, cost per channel (without antenna) | $84,200.00 | $0.00 | N/A | N/A | N/A |
Primary Antenna TBD | $477,630.00 | $454,400.00 | $0.00 | ||
Elbow complex, broadband, at antenna input, per 6 1/8. feedline (if needed) | $13,700.00 | $13,000.00 | Catalog | N/A | N/A |
Combiner output splitting/switching for dual feed lines, if applicable | $126,000.00 | $120,000.00 | Catalog | N/A | N/A |
New combiner, cost per channel (without antenna) | $84,200.00 | $80,000.00 | Catalog | N/A | N/A |
Sweep test of existing antenna | $6,730.00 | $6,400.00 | catalog | N/A | N/A |
UHF - High Power Top Mount (200-1000 kW), One station antenna, horizontally polarized | $247,000.00 | $235,000.00 | Catalog | N/A | N/A |
Auxiliary Antenna TBD | $162,740.00 | $160,800.00 | $0.00 | ||
Pattern scatter analysis for side mount high/med power antennas (if not included in antenna base cost) | $5,260.00 | $5,000.00 | Catalog | N/A | N/A |
Elbow complex, single channel, at antenna input, per 3 1/8. feedline (if needed) | $7,600.00 | $7,400.00 | Catalog | N/A | N/A |
UHF - High Power, Side Mount, basic slot antenna, 15 kW input, directional,, horizontally polarized | $120,000.00 | $120,000.00 | Catalog Cost. New Aux Antenna for Licensed Aux. UHF Side Mount Antenna 3 1/8" EIA Input Connector. Directional Ch. 27 | N/A | N/A |
Side mount brackets for high power antennas (if not included in antenna base cost) | $23,150.00 | $22,000.00 | Catalog | N/A | N/A |
Sweep test of existing antenna | $6,730.00 | $6,400.00 | Catalog | N/A | N/A |
Actual Information Description | File Name |
---|---|
UHF - High Power Top Mount (200-1000 kW), One station antenna, horizontally polarized | |
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) | Information not provided. |
Elbow complex, broadband, at antenna input, per 6 1/8. feedline (if needed) | Information not provided. |
Combiner output splitting/switching for dual feed lines, if applicable | Information not provided. |
Sweep test of existing antenna | Information not provided. |
New combiner, cost per channel (without antenna) | Information not provided. |
Elbow complex, broadband, at antenna input, per 6 1/8. feedline (if needed) | Information not provided. |
Combiner output splitting/switching for dual feed lines, if applicable | Information not provided. |
New combiner, cost per channel (without antenna) | Information not provided. |
Sweep test of existing antenna | Information not provided. |
UHF - High Power Top Mount (200-1000 kW), One station antenna, horizontally polarized | Information not provided. |
Pattern scatter analysis for side mount high/med power antennas (if not included in antenna base cost) | Information not provided. |
Elbow complex, single channel, at antenna input, per 3 1/8. feedline (if needed) | Information not provided. |
UHF - High Power, Side Mount, basic slot antenna, 15 kW input, directional,, horizontally polarized | Information not provided. |
Side mount brackets for high power antennas (if not included in antenna base cost) | Information not provided. |
Sweep test of existing antenna | Information not provided. |
Description | Predetermined Cost Estimate |
Estimated Cost | Estimated Cost Justification | Actual Cost | Actual Cost Justification |
---|---|---|---|---|---|
Sub-total | $1,426,800.00 | $748,900.00 | N/A | $0.00 | N/A |
Total for all systems | $11,638,345.00 | $5,857,584.05 | N/A | $792,745.57 | N/A |
Interim Transmission Line | $638,400.00 | $0.00 | $0.00 | ||
Rigid Transmission Line - copper, 8 3/16" broadband | $638,400.00 | $0.00 | Catalog costs for new interim transmitter site transmission line. | N/A | N/A |
Primary Transmission Line | $638,400.00 | $606,400.00 | $0.00 | ||
Rigid Transmission Line - copper, 8 3/16" broadband | $638,400.00 | $606,400.00 | Catalog | N/A | N/A |
Auxiliary Transmission Line | $150,000.00 | $142,500.00 | $0.00 | ||
Rigid Transmission Line - copper, 3 1/8" broadband | $150,000.00 | $142,500.00 | Catalog Costs. | N/A | N/A |
Description | Predetermined Cost Estimate |
Estimated Cost | Estimated Cost Justification | Actual Cost | Actual Cost Justification |
---|---|---|---|---|---|
Sub-total | $6,679,600.00 | $644,267.60 | N/A | $44,267.60 | N/A |
Total for all systems | $11,638,345.00 | $5,857,584.05 | N/A | $792,745.57 | N/A |
Interim Tower | $5,469,000.00 | $400,000.00 | $0.00 | ||
New tower between 1500' and 2000' without elevator, presumptive soil conditions | $5,048,000.00 | $0.00 | N/A | N/A | N/A |
Complex Tower (includes, for example, those with candelabras and/or stacked antennas) | $421,000.00 | $400,000.00 | Catalog cost. Interim facility tower services including rigging, mobilization, removal of existing equipment and installation of new interim antenna and transmission line. | N/A | N/A |
Auxiliary Tower GTOWER | $605,300.00 | $244,267.60 | $44,267.60 | ||
Tower mapping for an undocumented/poorly documented tower and preparation of documentation necessary for tower load study | $26,300.00 | $44,267.60 | See attached quote from ERI for tower mapping and tower studies for potential Interim/Aux site. Includes sales tax of $1,887.60. Plus additional fee of $7,500 for supplemental study of the original analysis. | $44,267.60 | N/A |
Complex Tower (includes, for example, those with candelabras and/or stacked antennas) | $421,000.00 | $200,000.00 | Catalog Price - tower rigging and new Aux Antenna Installation at Aux Site. | N/A | N/A |
Minor tower reinforcement/modifications | $158,000.00 | $0.00 | N/A | N/A | N/A |
Primary Tower GTOWER | $605,300.00 | $0.00 | $0.00 | ||
American Tower Modification Costs | $0.00 | $0.00 | American Tower Estimated costs. See attached spreadsheet from ATC for Main Antenna at Main Site. | N/A | N/A |
Complex Tower (includes, for example, those with candelabras and/or stacked antennas) | $421,000.00 | $0.00 | N/A | N/A | N/A |
Tower mapping for an undocumented/poorly documented tower and preparation of documentation necessary for tower load study | $26,300.00 | $0.00 | N/A | N/A | N/A |
Minor tower reinforcement/modifications | $158,000.00 | $0.00 | N/A | N/A | N/A |
Actual Information Description | File Name |
---|---|
New tower between 1500' and 2000' without elevator, presumptive soil conditions | Information not provided. |
Complex Tower (includes, for example, those with candelabras and/or stacked antennas) | Information not provided. |
Tower mapping for an undocumented/poorly documented tower and preparation of documentation necessary for tower load study | |
Complex Tower (includes, for example, those with candelabras and/or stacked antennas) | Information not provided. |
Minor tower reinforcement/modifications | Information not provided. |
American Tower Modification Costs | Information not provided. |
Complex Tower (includes, for example, those with candelabras and/or stacked antennas) | Information not provided. |
Tower mapping for an undocumented/poorly documented tower and preparation of documentation necessary for tower load study | Information not provided. |
Minor tower reinforcement/modifications | Information not provided. |
Description | Predetermined Cost Estimate |
Estimated Cost | Estimated Cost Justification | Actual Cost | Actual Cost Justification |
---|---|---|---|---|---|
Sub-total | $226,235.00 | $216,150.00 | N/A | $0.00 | N/A |
Total for all systems | $11,638,345.00 | $5,857,584.05 | N/A | $792,745.57 | N/A |
Outside Professional Services | $226,235.00 | $216,150.00 | $0.00 | ||
Additional Field Engineering Service, 20 Days | $42,400.00 | $42,400.00 | 20 Days on site RF Engineering Supervision of equipment installation and performance verification. | N/A | N/A |
Comprehensive coverage verification via field study, if needed | $84,200.00 | $80,000.00 | 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 |
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 - Aux Antenna, prepare and File Form 2100 Construction Permit or License Application | $4,210.00 | $4,000.00 | N/A | N/A | N/A |
Attorney Fees - Prepare and File FCC Form 2100 (main), Construction Permit Application | $5,260.00 | $5,000.00 | N/A | N/A | N/A |
Prepare request for Special Temporary Authorization | $4,100.00 | $3,000.00 | N/A | N/A | N/A |
RF Consulting Engineer Fees- Aux Antenna: Prepare engineering section of FCC Form 2100, License to Cover Application | $1,580.00 | $1,500.00 | N/A | N/A | N/A |
Prepare 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, Construction Permit Application | $2,105.00 | $2,000.00 | 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 |
Perform engineering study for new channel assignment and antenna development | $7,360.00 | $7,000.00 | 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 |
Prepare and or review reimbursement form | $2,630.00 | $2,500.00 | N/A | N/A | N/A |
Project management of the transition | $55,300.00 | $52,500.00 | N/A | N/A | N/A |
Description | Predetermined Cost Estimate |
Estimated Cost | Estimated Cost Justification | Actual Cost | Actual Cost Justification |
---|---|---|---|---|---|
Sub-total | $107,430.00 | $106,865.00 | N/A | $0.00 | N/A |
Total for all systems | $11,638,345.00 | $5,857,584.05 | N/A | $792,745.57 | N/A |
Other Expenses | $107,430.00 | $106,865.00 | $0.00 | ||
Lease Modifications | $15,000.00 | $15,000.00 | N/A | N/A | N/A |
Prepare FCC Qtrly Reports | $23,850.00 | $23,850.00 | See attached vendor quote for FCC Progress Reporting. | N/A | N/A |
MVPD Notification of Channel Change | $5,000.00 | $5,000.00 | N/A | N/A | N/A |
Develop and air announcement of upcoming channel change | $1,500.00 | $1,500.00 | N/A | N/A | N/A |
Equipment Storage | $10,000.00 | $10,000.00 | N/A | N/A | N/A |
Non-zoning permits | $10,000.00 | $10,000.00 | N/A | N/A | N/A |
FCC Filing Fees - Special Temporary Authorization request | $195.00 | $190.00 | 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 |
DTV Medical Facility Notification | $11,550.00 | $11,000.00 | N/A | N/A | N/A |
Disposal Costs (for equipment and other waste, net of any salvage value) | $15,000.00 | $15,000.00 | Disposal Costs | N/A | N/A |
Equipment Delivery and Handling Charges | $15,000.00 | $15,000.00 | N/A | N/A | N/A |
Predetermined Cost Estimate |
Estimated Cost | Actual Cost | |
---|---|---|---|
Total for all systems | $11,638,345.00 | $5,857,584.05 | $792,745.57 |
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. | Angelo Servedio Vice President Controller 12/07/2018 |
Section | Question | Response |
---|---|---|
Submission of Actual Cost Documentation Statements | WILLFUL FALSE, FRAUDULENT, OR FICTITIOUS STATEMENTS ON THIS FORM ARE PUNISHABLE BY FINE AND/OR IMPRISIONMENT (U.S. CODE, TITLE 18, SECTION 1001), AND/OR REVOCATION OF ANY STATION LICENSE OR CONSTRUCTION PERMIT (U.S. CODE, TITLE 47, SECTION 312(a)(1), AND/OR FORFEITURE (U.S. CODE, TITLE 47, SECTION 503), AND ANY FALSE AND/OR FRAUDULENT STATEMENTS COULD SUBJECT THIS ENTITY TO LIABILITY UNDER THE FALSE CLAIMS ACT (U.S. CODE, TITLE 31, SECTIONS 3729-3733). |
|
I declare, under penalty of perjury, that I am an authorized representative of the above-named applicant for the Authorization(s) specified above. | Angelo Servedio Vice President Controller 12/07/2018 |