Applicant | Address | Phone | Applicant Type | |
---|---|---|---|---|
COMMUNITY TELEVISION EDUCATORS OF DFW, INC. Doing Business As: COMMUNITY TELEVISION EDUCATORS OF DFW, INC. |
Arnold Torres 3901 HIGHWAY 121 SOUTH BEDFORD, TX 76021 United States |
+1 (817) 571-1229 | ARNOLD.TORRES@DAYSTAR.COM | Private Not-for-Profit Educational Institution |
Applicant | Address | Phone | |
---|---|---|---|
[Confidential] |
|
|
|
Applicant | Address | Phone | |
---|---|---|---|
Henry Turner Engineer COMMUNITY TELEVISION EDUCATORS OF DFW, INC. |
Henry Turner 3901 HIGHWAY 121 SOUTH Bedford, TX 76021 United States |
+1 (817) 571-1229 | HENRY.TURNER@DAYSTAR.COM |
Question | Response |
---|---|
Will the station be sharing equipment with another broadcast television station or stations (e.g., a shared antenna, co-location on a tower, use of the same transmitter room, multiple transmitters feeding a combiner, etc.)? If yes, enter the facility ID's of the other stations and click 'prefill' to download those stations' licensing information. | Yes |
Briefly describe transition plan | See attached narrative describing KDTN's transition plan. |
Section | Question | Response |
---|---|---|
Transmitter Related Expenses | Do you have transmitter related expenses? | Yes |
Section | Question | Response |
---|---|---|
Existing Transmitter Description | Type of change | Purchase New |
Use | Primary (Main) | |
Description of Use | N/A | |
Ownership | Owned | |
Owner | N/A | |
Site | N/A | |
Is this transmitter currently shared with another station? | No | |
Is this transmitter currently in operating condition? | Yes | |
Existing Transmitter Manufacturer and Type | Manufacturer | |
Model | Vissionary | |
Year | 2004 | |
Type | Inductive Output Tube | |
IOT Power Type | Two | |
Power Capacity | 26 kW |
Section | Question | Response |
---|---|---|
New Transmitter | Use | Primary (Main) |
Change Type | Purchase New | |
Is this a request for upgraded equipment? | Yes | |
Manufacturer | ||
Model | TXUD40000ALC | |
Transmitter Type | Solid State | |
Solid State Cooling | Liquid Cooled | |
Solid State Power capacity | 40 kW | |
Justification for New Transmitter | Transmitter is not capable if the power level that will be needed. Current transmitter cannot be retuned to new antenna due to banding issues. Current transmitter will remain on air transmitting pre auction channel during transition. |
Section | Question | Response |
---|---|---|
Electrical Service | Service Entrance (3 phases 800A 208V) | Yes |
Switchgear (industrial 800 amp) | Yes | |
Transformer (480V) | Yes | |
Power | 500 kVA | |
Rigid Conduit and Wiring | No | |
Size | N/A | |
Length | N/A | |
Other Electrical Service | Yes | |
Description | Minimal electric services not listed above will be needed to implement new facility. | |
HVAC Service | Does the replacement transmitter require HVAC Service? | Yes |
Type | Cooling Only | |
Size | 25 tons | |
Other Size | N/A | |
Transmitter Building Addition/Modification or Leasehold Improvement | Does the Transmitter Building require an addition, modification, other leashold improvement? | Yes |
Size | 550.0 square feet | |
Channel 14 Costs | Is an RF Consulting Engineer needed? | N/A |
Is a channel 14 Mask Filer needed? | N/A | |
Is additional field engineering time needed? | N/A | |
Number of Days | N/A |
Name | Description |
---|---|
Mask Filter |
Mask Filter |
Ice Shield |
ice Shield for HVAC equipment |
Section | Question | Response |
---|---|---|
Antenna Related Expenses | Do you have antenna related expenses? | Yes |
Section | Question | Response |
---|---|---|
Existing Antenna Description | Type of change | Lease New |
Antenna Use | Primary (Main) | |
Description of Use | N/A | |
Ownership | Leased | |
Owner | American Tower Corporation | |
Site | N/A | |
Is the existing antenna shared with another station or stations? | Yes | |
Is the existing antenna directional? | Yes | |
Is antenna in operating condition? | Yes | |
Is antenna located on or in close proximity to an antenna farm? | Yes | |
Existing Antenna Manufacturer and Type | Class | Full Power |
Mounting | Top Mount | |
Antenna position in stack | Not in Stack | |
Polarization | Horizontal | |
Type | Broadband Panel | |
Number of Stations Supported | 4 | |
Number of Panels | 36 | |
Design power capacity in use | 90.0 % | |
Lower Limit | 605.00 MHz | |
Upper Limit | 665.00 MHz | |
Other Antenna Type | N/A | |
ERP: | 1000.0 kW | |
Manufacturer | ||
Model | PHP36C | |
Year | 2003 |
Facility ID | Call Sign |
---|---|
22201 | KDAF |
67910 | KDTX-TV |
42359 | KTXD-TV |
Section | Question | Response |
---|---|---|
New Antenna Description | Use | Primary (Main) |
Description of Use | N/A | |
Change Type | Lease New | |
Is this a request for upgraded equipment? | Yes | |
Ownership | Leased | |
Owner | American Tower Corporation | |
Is antenna shared? | Yes | |
Is antenna directional? | Yes | |
Will antenna be located on or in close proximity to an antenna farm? | Yes | |
New Antenna Manufacturer and Types | Class | Class A |
Mounting | Top Mount | |
Antenna position in stack | Not in Stack | |
Polarization | Elliptical | |
Type | Broadband Panel | |
Number of Stations Supported | 5 | |
Number of Panels/Bays | 54 | |
Lower Limit | 482.00 MHz | |
Upper Limit | 608.00 MHz | |
Design power capacity in use | 14.0 % | |
Other Antenna Type | N/A | |
ERP: | 757.0 kW | |
Manufacturer | ||
Model | TUM-AP-C4-14/48H-2-R-B | |
Year | 2017 | |
Justification for New Antenna | Current Broadband antenna is in a frequency range outside of new transition channel's frequency. |
Section | Question | Response |
---|---|---|
Combiner for Shared Antenna | Do you need a Combiner for a Shared Antenna? | Yes |
Type | New | |
Number of channels supported | 5 | |
Frequencies of channels supported | RF channel | |
Frequency | N/A | |
Do you need a combiner output splitter/switcher for dual feed lines? | No | |
Elbow Complex | Do you require the separate purchase of the Elbow Complex? | Yes |
Broadband or Single Channel? | Broadband | |
Feed Line Size | 7 3/16 inches inches | |
Side Mount Brackets | Do you require the separate purchase of side mount brackets for a high power antenna? | |
Pattern Scatter Analysis | Do you require separate purchase of pattern scatter analysis for a side mount high or medium power antenna? | No |
Sweep Test | Do you require the sweep testing of transmission line and antenna? | Yes |
RF Channel Number |
---|
21 |
18 |
19 |
23 |
29 |
Name | Description |
---|---|
Combiner Installation |
Installation of the combiner; Dual chain combiner system, Single chain of 2 constant impedance waveguide modules, and or single chain of 2 directional filter modules per Dielectric layout plus a third low power filter for the wideband port. |
Section | Question | Response |
---|---|---|
Transmission Line Related Expenses | Do you have transmission line related expenses? | Yes |
Section | Question | Response |
---|---|---|
Existing Transmission Line Description | Type of change | Lease New |
Use | Primary (Main) | |
Description of Use | N/A | |
Ownership | Leased | |
Owner | American Tower Corporation | |
Site | N/A | |
Is the existing transmission line shared with another station or stations? | Yes | |
Is Transmission Line in operating condition? | Yes | |
Existing Transmission Line Manufacturer and Type | Manufacturer | |
Type | Rigid | |
Diameter | 8 3/16 inches | |
Other Diameter | N/A | |
Segment Length | Broadband | |
Other Segment Length | N/A | |
Number of parallel runs | 1 | |
Length | 1675 feet per run |
Facility ID | Call Sign |
---|---|
22201 | KDAF |
42359 | KTXD-TV |
67910 | KDTX-TV |
Section | Question | Response |
---|---|---|
New Transmission Line Costs | Use | Primary (Main) |
Description of Use | N/A | |
Change Type | Lease New | |
Is this a request for upgraded equipment? | Yes | |
Type | Rigid | |
Diameter | 7 3/16 inches | |
Other Diameter | N/A | |
Segment Length | Broadband | |
Other Segment Length | N/A | |
Number of parallel runs | 2 | |
Length | 1650 feet per run | |
Justification for New Transmission Line | New line runs for new line feeding new broadband array at new tower site. |
Section | Question | Response |
---|---|---|
Tower Equipment or Rigging Costs Changes | Do you have tower equipment or rigging costs changes? | Yes |
Section | Question | Response |
---|---|---|
Existing Tower Description | Type of change | Modify Existing |
Tower Use | Primary (Main) | |
Description of Use | N/A | |
Ownership | Leased | |
Is this tower consider Complex? | Candelabra | |
Is this tower currently shared with any other stations? | Yes | |
One or more FM, AM or TV radio broadcaster(s) | Yes | |
Others Types of Users | Yes | |
Is tower documented for structural analysis? | Unknown | |
Is tower compliant with Rev G? | Unknown | |
Existing Tower Structure Registration | Do you have a tower registration number? | Yes |
ASR Number | 1055009 | |
Coordinates (NAD83) | Latitude (NAD83) | 32° 35' 22.0" N- |
Longitude (NAD83) | 096° 58' 12.9" W- | |
Overall Structure Height | 1550.83 feet | |
Support Structure Height | 1453.07 feet | |
Ground Elevation Above Mean Sea Level (AMSL) | 829.71 feet | |
Structure Type | GTOWER - Guyed Structure Used for Communication Purposes | |
Tower Owner | American Tower, LLC | |
Date Constructed | 11/04/2008 |
Facility ID | Call Sign | Service |
---|---|---|
6378 | KZPS | FM |
59702 | KKDA-FM | FM |
47739 | KDMX | FM |
41380 | KLNO | FM |
26950 | KATA-CD | DTV |
23084 | KHKS | FM |
35841 | KUVN-DT | DTV |
11451 | WRR | FM |
18114 | KEGL | FM |
14524 | KCBI | FM |
9620 | KDGE | FM |
Users |
---|
KODF-LD |
KNAV-LP |
KJJM-LD |
KHPK-LD |
K31GL-D |
KVFW-LD |
Section | Question | Response |
---|---|---|
Engineering Study | Please what type of engineering study is required, if any: | Study needed for undocumented/poorly documented tower |
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 |
---|---|
Ground and Building A and E Permit Drawing Package |
Ground and Building A and E Permit Drawing Package |
Construction project management Tower Modification reinforcements and facilties |
60 hours on Modification project management and RF installation project management |
Tower Load Study |
Rigorous analysis to access the structural capacity and modifications needed to accommodate the repack equipment. |
Tower Permit Drawing package |
The generation of a construction drawing package for one broadcaster. |
Section | Question | Response |
---|---|---|
Existing Tower Description | Type of change | Move Equipment |
Tower Use | Primary (Main) | |
Description of Use | N/A | |
Ownership | Leased | |
Is this tower consider Complex? | Candelabra | |
Is this tower currently shared with any other stations? | Yes | |
One or more FM, AM or TV radio broadcaster(s) | Yes | |
Others Types of Users | No | |
Is tower documented for structural analysis? | Yes | |
Is tower compliant with Rev G? | Unknown | |
Existing Tower Structure Registration | Do you have a tower registration number? | Yes |
ASR Number | 1059733 | |
Coordinates (NAD83) | Latitude (NAD83) | 32° 32' 36.0" N- |
Longitude (NAD83) | 096° 57' 33.0" W- | |
Overall Structure Height | 1635.15 feet | |
Support Structure Height | 1523.60 feet | |
Ground Elevation Above Mean Sea Level (AMSL) | 813.97 feet | |
Structure Type | GTOWER - Guyed Structure Used for Communication Purposes | |
Tower Owner | American Towers, LLC | |
Date Constructed | 06/18/2000 |
Facility ID | Call Sign | Service |
---|---|---|
23422 | KTVT | DTV |
51517 | KTXA | DTV |
68834 | KPXD-TV | DTV |
22201 | KDAF | DTV |
55768 | KKXT | FM |
49326 | KDTN | DTV |
1087 | KRLD-FM | FM |
49324 | KERA-TV | DTV |
23440 | KMVK | FM |
67910 | KDTX-TV | DTV |
49323 | KERA | FM |
17037 | KDFI | DTV |
67195 | KLUV | FM |
41380 | KLNO | FM |
28624 | KVIL | FM |
63779 | KJKK | FM |
9627 | KBFB | FM |
60534 | KSTR-DT | DTV |
42359 | KTXD-TV | DTV |
Section | Question | Response |
---|---|---|
Tower Rigging Costs | Complex Tower | Candelabra |
Helicopter Services Required | Are helicopter services required? | No |
Name | Description |
---|---|
Ground and Building A and E Permit Drawing Package |
The generation of a construction drawing package for one broadcasters/customers. |
Tower Permit Drawing Package |
The generation of a construction drawing package for one broadcasters/customers. |
Section | Question | Response |
---|---|---|
Outside Project Management Services | Do you require outside project management services? | Yes |
Number of Hours | 95 | |
Explanation | Project management fee for the transition of one broadcaster. Scheduling and management of the timelines and schedules occurring during the repack. | |
Outside RF consulting Engineering Services | Perform engineering study for new channel assignment and antenna development | Yes |
Prepare engineering section of Form FCC Construction Permit Application | Yes | |
For Auxiliary Facility | 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 | 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 | 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 | Yes | |
Quantity | 2 | |
NEPA Section 106 environmental review | Yes | |
Environmental Assessment | Yes | |
ASR Modification | Yes | |
FAA Consultation (including preparation of FAA Form 7460) | Yes | |
Negotiation of Lease and other Matter for Shared Locations | Yes | |
Prepare or Review FCC Form 399 for Reimbursement | Yes | |
Address transition timing and coordination issues w/ other stations and wireless providers | Yes | |
RF Field Engineering Services | Comprehensive coverage verification via field study | No |
RF exposure measurements | Yes | |
Additional Field Engineering Service | Yes | |
Number of Days | 10 | |
Justification | Installation of transmitter and supervision of antenna installation. |
Name | Description |
---|---|
Site Coordination Meeting |
Site coordination meetings with all broadcasters, contractors and vendors involved with the site deliveries and construction. |
RF System Test |
Testing of the combiner to ensure all, but specifically this broadcaster frequencies are tuned for optimal patterns. |
Migratory Bird Assessment Permitting if needed |
Migratory Bird Assessment Permitting if needed |
Section | Question | Response |
---|---|---|
AM Pattern Disturbance | Is an Impact Study needed? | No |
Is Remediation needed? | No | |
Facility Expenses | Name | N/A |
Other Distributed Transmission System Expenses Not listed | N/A | |
Name | N/A | |
Is Notification of a Medical Facility required as a result of DTV broadcasting? | Yes | |
Permit and Filing Costs | Local Zoning | Yes |
Non-zoning permits | Yes | |
BLM or NFS Coordination | No | |
FCC Construction Permit Minor Change | Yes | |
FCC License to Cover Application | Yes | |
FCC Special Temporary Authority Application | Yes | |
Other Miscellaneous Expenses | Does this relocation require paying Disposal Costs (for equipment and other waste, net of any salvage value)? | Yes |
Does this relocation require Equipment Delivery or Handling Charges not otherwise included in individual item costs? | Yes | |
Does this relocation require Equipment Storage? | Yes | |
Does this relocation require the Development and Airing of an Announcement regarding an upcoming channel change? | Yes | |
Does this relocation require MVPD Notification of a Channel Change? | Yes |
Name | Description |
---|---|
Cost of Construction and Electrical permits |
2% construction cost, excluding the material and equipment for electrical and building permits. |
Site Secuirty Company during construction for theft prevention and vandalism |
Site security for installation and storage of Transmission line and materials for 57 days X 12 hours. The materials are a high risk of theft due to the material makeup such as copper, brass and aluminum. |
Tree Clearing Tag Alley |
This cost is for the removal of trees and vegetation to ensure the proper clearance of taglines and laydown areas, required for construction. |
Transmission Line Bridge |
New Ice Bridge required to support new transmission lines from all four repack tenants space to tower, estimated to be 200 linear ft. This cost includes the materials, foundations and installation. |
Description | Predetermined Cost Estimate |
Estimated Cost | Estimated Cost Justification | Actual Cost | Actual Cost Justification |
---|---|---|---|---|---|
Sub-total | $1,861,600.00 | $1,516,379.56 | N/A | $85,000.00 | N/A |
Total for all systems | $5,372,602.50 | $2,494,296.06 | N/A | $493,285.27 | N/A |
Primary Transmitter TXUD40000ALC | $1,861,600.00 | $1,516,379.56 | $85,000.00 | ||
Ice Shield | $40,000.00 | $40,000.00 | Please see 75253 Dallas Milton Repack Cost Estimates | $20,000.00 | N/A |
Other -- Building Addition Size: 550.0 | $83,600.00 | $83,600.00 | The building upgrade is required to accommodate the repack equipment. The current building configuration will need to be altered. See attached AMT quote. | $41,800.00 | N/A |
25 Ton system | $91,500.00 | $46,400.00 | N/A | $23,200.00 | N/A |
Mask Filter | $67,500.00 | $67,500.00 | See attached price quote. | N/A | N/A |
Other Electrical Service: Minimal electric services not listed above will be needed to implement new facility. | $5,000.00 | $5,000.00 | N/A | N/A | N/A |
Transformer 3 phase/480v - 500 KVA | $48,400.00 | $46,000.00 | N/A | N/A | N/A |
Switchgear - industrial 800 amp | $38,200.00 | $36,300.00 | N/A | N/A | N/A |
UHF - Liquid Cooled Solid State Transmitter 35 - 50 kW | $1,473,000.00 | $1,177,879.56 | N/A | N/A | N/A |
Service entrance 3 phase/800 amp/208 volt | $14,400.00 | $13,700.00 | N/A | N/A | N/A |
Actual Information Description | File Name |
---|---|
Ice Shield | |
Other -- Building Addition Size: 550.0 | |
25 Ton system | |
Mask Filter | Information not provided. |
Other Electrical Service: Minimal electric services not listed above will be needed to implement new facility. | Information not provided. |
Transformer 3 phase/480v - 500 KVA | Information not provided. |
Switchgear - industrial 800 amp | Information not provided. |
UHF - Liquid Cooled Solid State Transmitter 35 - 50 kW | |
Service entrance 3 phase/800 amp/208 volt | Information not provided. |
Description | Predetermined Cost Estimate |
Estimated Cost | Estimated Cost Justification | Actual Cost | Actual Cost Justification |
---|---|---|---|---|---|
Sub-total | $254,027.50 | $259,781.50 | N/A | $105,583.50 | N/A |
Total for all systems | $5,372,602.50 | $2,494,296.06 | N/A | $493,285.27 | N/A |
Primary Antenna TUM-AP-C4-14/48H-2-R-B | $254,027.50 | $259,781.50 | $105,583.50 | ||
New combiner, cost per channel (without antenna) | $84,200.00 | $100,634.00 | Please see KDTN American Towers Cost Estimation and KDTN Main 75253 Dallas Milton Repack Cost Estimates | $30,000.00 | N/A |
UHF - Lower Power, Top Mount, Class A, broadband panel, 54 bay,, 757 kW input, directional,, elliptically or circularly polarized | $134,667.00 | $134,667.00 | See attached AMT quote. This is the portion of the cost of the antenna assigned to KDTN. This antenna will be shared (in the final facility) between KDTN, KDTX and KTXD. | $67,333.50 | N/A |
Elbow complex, broadband, at antenna input, per 7 3/16. feedline (if needed) | $16,850.00 | $6,500.00 | N/A | $3,250.00 | N/A |
Combiner Installation | $11,580.50 | $11,580.50 | Please see KDTN American Towers Cost Estimation and KDTN Main 75253 Dallas Milton Repack Cost Estimates | $3,125.00 | N/A |
Sweep test of existing antenna | $6,730.00 | $6,400.00 | N/A | $1,875.00 | N/A |
Actual Information Description | File Name |
---|---|
New combiner, cost per channel (without antenna) | |
UHF - Lower Power, Top Mount, Class A, broadband panel, 54 bay,, 757 kW input, directional,, elliptically or circularly polarized | |
Elbow complex, broadband, at antenna input, per 7 3/16. feedline (if needed) | |
Combiner Installation | |
Sweep test of existing antenna |
Description | Predetermined Cost Estimate |
Estimated Cost | Estimated Cost Justification | Actual Cost | Actual Cost Justification |
---|---|---|---|---|---|
Sub-total | $1,098,900.00 | $202,455.00 | N/A | $137,823.32 | N/A |
Total for all systems | $5,372,602.50 | $2,494,296.06 | N/A | $493,285.27 | N/A |
Primary Transmission Line | $1,098,900.00 | $202,455.00 | $137,823.32 | ||
Rigid Transmission Line - copper, 7 3/16" broadband | $1,098,900.00 | $202,455.00 | N/A | $137,823.32 | N/A |
Actual Information Description | File Name |
---|---|
Rigid Transmission Line - copper, 7 3/16" broadband |
Description | Predetermined Cost Estimate |
Estimated Cost | Estimated Cost Justification | Actual Cost | Actual Cost Justification |
---|---|---|---|---|---|
Sub-total | $1,941,110.00 | $239,615.00 | N/A | $119,807.50 | N/A |
Total for all systems | $5,372,602.50 | $2,494,296.06 | N/A | $493,285.27 | N/A |
Primary Tower GTOWER | $421,000.00 | $0.00 | $0.00 | ||
Tower Permit Drawing Package | $0.00 | $0.00 | This appears as a duplicate entry | N/A | N/A |
Ground and Building A and E Permit Drawing Package | $0.00 | $0.00 | This appears as a duplicate entry. | N/A | N/A |
Complex Tower (includes, for example, those with candelabras and/or stacked antennas) | $421,000.00 | $0.00 | This appears as a duplicate entry. | N/A | N/A |
Primary Tower GTOWER | $1,520,110.00 | $239,615.00 | $119,807.50 | ||
Tower Load Study | $3,910.00 | $3,910.00 | Please see 75253 Dallas Milton Repack Cost Estimates | $1,955.00 | N/A |
Tower mapping for an undocumented/poorly documented tower and preparation of documentation necessary for tower load study | $26,300.00 | $4,960.00 | Please see 75253 Dallas Milton Repack Cost Estimates | $2,480.00 | N/A |
Complex Tower (includes, for example, those with candelabras and/or stacked antennas) | $421,000.00 | $63,845.00 | N/A | $31,922.50 | N/A |
Tower Permit Drawing package | $4,700.00 | $4,700.00 | See attached AMT quote. | $2,350.00 | N/A |
Ground and Building A and E Permit Drawing Package | $4,700.00 | $4,700.00 | See attached AMT quote. | $2,350.00 | N/A |
Construction project management Tower Modification reinforcements and facilties | $7,500.00 | $7,500.00 | See attached AMT quote. | $3,750.00 | N/A |
Serious tower reinforcement/modifications | $1,052,000.00 | $150,000.00 | N/A | $75,000.00 | N/A |
Actual Information Description | File Name |
---|---|
Tower Permit Drawing Package | Information not provided. |
Ground and Building A and E Permit Drawing Package | Information not provided. |
Complex Tower (includes, for example, those with candelabras and/or stacked antennas) | Information not provided. |
Tower Load Study | |
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) | |
Tower Permit Drawing package | |
Ground and Building A and E Permit Drawing Package | |
Construction project management Tower Modification reinforcements and facilties | |
Serious tower reinforcement/modifications |
Description | Predetermined Cost Estimate |
Estimated Cost | Estimated Cost Justification | Actual Cost | Actual Cost Justification |
---|---|---|---|---|---|
Sub-total | $129,600.00 | $191,075.00 | N/A | $18,895.95 | N/A |
Total for all systems | $5,372,602.50 | $2,494,296.06 | N/A | $493,285.27 | N/A |
Outside Professional Services | $129,600.00 | $191,075.00 | $18,895.95 | ||
Address transition timing and coordination issues w/ other stations and wireless | $2,630.00 | $2,500.00 | N/A | $1,250.00 | N/A |
Site Coordination Meeting | $2,500.00 | $2,500.00 | See attached AMT quote. | $1,250.00 | N/A |
RF System Test | $9,000.00 | $9,000.00 | Please see KDTN American Towers Cost Estimation and KDTN Main 75253 Dallas Milton Repack Cost Estimates | $2,000.00 | N/A |
RF Exposure Measurements | $21,050.00 | $3,000.00 | N/A | $1,500.00 | N/A |
Perform engineering study for new channel assignment and antenna development | $7,360.00 | $10,000.00 | Please see KDTN American Towers Cost Estimation and KDTN Main 75253 Dallas Milton Repack Cost Estimates | $2,500.00 | N/A |
Project management of the transition | $15,010.00 | $99,675.00 | Quote Widelity KDTN-Strategic Support Document | $9,680.95 | invoices |
Additional Field Engineering Service, 10 Days | $20,000.00 | $20,000.00 | N/A | N/A | N/A |
FAA consultant, including cost of preparing FAA Form 7460 (Notice of Proposed Construction), if needed for height increase | $2,105.00 | $2,000.00 | N/A | N/A | N/A |
ASR modification (prepare FCC Form 854) | $2,105.00 | $2,000.00 | N/A | N/A | N/A |
Environmental Assessment, if triggered by NEPA Section 106 review or for certain structures over 450 feet | $10,520.00 | $10,000.00 | N/A | N/A | N/A |
NEPA Section 106 environmental review, if needed | $6,310.00 | $1,800.00 | N/A | $540.00 | N/A |
Attorney Fees -Prepare and File FCC Form 2100 (main), License to Cover Application | $2,365.00 | $2,250.00 | N/A | N/A | N/A |
Attorney Fees - Prepare and File FCC Form 2100 (main), Construction Permit Application | $5,260.00 | $5,000.00 | 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 |
Prepare engineering section of FCC Form 2100 (main), Construction Permit Application | $3,155.00 | $3,000.00 | N/A | N/A | N/A |
Prepare and or review reimbursement form | $2,630.00 | $2,500.00 | N/A | N/A | N/A |
Prepare request for Special Temporary Authorization | $4,100.00 | $3,000.00 | N/A | N/A | N/A |
Attorney Fees - Negotiation of lease and other matters for shared locations | $4,210.00 | $4,000.00 | N/A | N/A | N/A |
Attorney Fees - Prepare and File request for Special Temporary Authorization | $7,360.00 | $7,000.00 | N/A | N/A | N/A |
Migratory Bird Assessment Permitting if needed | $350.00 | $350.00 | See attached AMT quote. | $175.00 | N/A |
Actual Information Description | File Name |
---|---|
Address transition timing and coordination issues w/ other stations and wireless | |
Site Coordination Meeting | |
RF System Test | |
RF Exposure Measurements | |
Perform engineering study for new channel assignment and antenna development | |
Project management of the transition | |
Additional Field Engineering Service, 10 Days | Information not provided. |
FAA consultant, including cost of preparing FAA Form 7460 (Notice of Proposed Construction), if needed for height increase | Information not provided. |
ASR modification (prepare FCC Form 854) | Information not provided. |
Environmental Assessment, if triggered by NEPA Section 106 review or for certain structures over 450 feet | Information not provided. |
NEPA Section 106 environmental review, if needed | |
Attorney Fees -Prepare and File FCC Form 2100 (main), License to Cover Application | Information not provided. |
Attorney Fees - Prepare and File FCC Form 2100 (main), Construction Permit Application | Information not provided. |
Prepare engineering section of FCC Form 2100 (main), License to Cover Application | Information not provided. |
Prepare engineering section of FCC Form 2100 (main), Construction Permit Application | Information not provided. |
Prepare and or review reimbursement form | Information not provided. |
Prepare 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 request for Special Temporary Authorization | Information not provided. |
Migratory Bird Assessment Permitting if needed |
Description | Predetermined Cost Estimate |
Estimated Cost | Estimated Cost Justification | Actual Cost | Actual Cost Justification |
---|---|---|---|---|---|
Sub-total | $87,365.00 | $84,990.00 | N/A | $25,375.00 | N/A |
Total for all systems | $5,372,602.50 | $2,494,296.06 | N/A | $493,285.27 | N/A |
Other Expenses | $87,365.00 | $84,990.00 | $25,375.00 | ||
Transmission Line Bridge | $22,500.00 | $22,500.00 | See attached AMT quote. | $11,250.00 | N/A |
Site Secuirty Company during construction for theft prevention and vandalism | $8,500.00 | $8,500.00 | See attached AMT quote. | $4,275.00 | N/A |
Local Zoning | $4,700.00 | $4,700.00 | See attached AMT quote. | $2,350.00 | N/A |
Equipment Delivery and Handling Charges | $5,000.00 | $5,000.00 | See attached AMT quote. | $2,500.00 | N/A |
Tree Clearing Tag Alley | $1,600.00 | $1,600.00 | See attached AMT quote. | N/A | N/A |
MVPD Notification of Channel Change | $2,875.00 | $2,875.00 | See attached quote. | N/A | N/A |
Develop and air announcement of upcoming channel change | $500.00 | $500.00 | N/A | N/A | N/A |
Equipment Storage | $3,500.00 | $3,500.00 | See attached AMT quote. | N/A | N/A |
Disposal Costs (for equipment and other waste, net of any salvage value) | $5,000.00 | $5,000.00 | N/A | N/A | N/A |
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 minor change CP application | $1,110.00 | $1,070.00 | N/A | N/A | N/A |
FCC Filing Fees - Form 2100 license to cover application | $335.00 | $325.00 | N/A | N/A | N/A |
Cost of Construction and Electrical permits | $10,000.00 | $10,000.00 | See attached AMT quote. | $5,000.00 | N/A |
DTV Medical Facility Notification | $11,550.00 | $9,230.00 | N/A | N/A | N/A |
Actual Information Description | File Name |
---|---|
Transmission Line Bridge | |
Site Secuirty Company during construction for theft prevention and vandalism | |
Local Zoning | |
Equipment Delivery and Handling Charges | |
Tree Clearing Tag Alley | |
MVPD Notification of Channel Change | Information not provided. |
Develop and air announcement of upcoming channel change | Information not provided. |
Equipment Storage | Information not provided. |
Disposal Costs (for equipment and other waste, net of any salvage value) | Information not provided. |
Non-zoning permits | Information not provided. |
FCC Filing Fees - Special Temporary Authorization request | 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. |
Cost of Construction and Electrical permits | |
DTV Medical Facility Notification | Information not provided. |
Predetermined Cost Estimate |
Estimated Cost | Actual Cost | |
---|---|---|---|
Total for all systems | $5,372,602.50 | $2,494,296.06 | $493,285.27 |
Question | Response |
---|---|
The facility has ceased operating on its pre-auction channel. | Yes |
Construction of final facilities or all necessary modifications are complete. | Yes |
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. | Arnold Torres Business Administrator 11/19/2019 |
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. | Arnold Torres Business Administrator 11/19/2019 |
Section | Question | Response |
---|---|---|
Submission of Final Allocation or Accounting Information 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. | Arnold Torres Business Administrator 11/19/2019 |