Applicant | Address | Phone | Applicant Type | |
---|---|---|---|---|
RANCHO PALOS VERDES BROADCASTERS, INC. |
Ronald L. Ulloa 2323 CORINTH AVENUE LOS ANGELES, CA 90064 United States |
+1 (310) 478-0055 | rulloa@kxlatv.com | Corporation |
Applicant | Address | Phone | |
---|---|---|---|
[Confidential] |
|
|
|
Applicant | Address | Phone | |
---|---|---|---|
Greg Best Consulting Engineer Greg Best Consulting, Inc. |
16100 Outlook Ave. Stilwell, KS 66085 United States |
+1 (816) 792-2913 | gbconsulting54@gmail.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 | File Interim STA. Replace interim backup antenna, transmitter & line. Install and sweep primary T-Line & antenna. Remove & replace primary transmitter . |
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 | Innovator | |
Year | 2006 | |
Type | Inductive Output Tube | |
IOT Power Type | Two | |
Power Capacity | 60 kW |
Section | Question | Response |
---|---|---|
New Transmitter | Use | Primary (Main) |
Change Type | Purchase New | |
Is this a request for upgraded equipment? | No | |
Manufacturer | ||
Model | ULXTE-50 | |
Transmitter Type | Solid State | |
Solid State Cooling | Liquid Cooled | |
Solid State Power capacity | 32 kW | |
Justification for New Transmitter | Existing transmitter manufacturer is no longer in business and it is not possible to retune the existing transmitter to the repacked channel. |
Section | Question | Response |
---|---|---|
Electrical Service | Service Entrance (3 phases 800A 208V) | No |
Switchgear (industrial 800 amp) | Yes | |
Transformer (480V) | No | |
Power | N/A | |
Rigid Conduit and Wiring | Yes | |
Size | 3 inches | |
Length | 200.0 feet | |
Other Electrical Service | No | |
Description | N/A | |
HVAC Service | Does the replacement transmitter require HVAC Service? | No |
Type | N/A | |
Size | N/A | |
Other Size | N/A | |
Transmitter Building Addition/Modification or Leasehold Improvement | Does the Transmitter Building require an addition, modification, other leashold improvement? | No |
Size | N/A | |
Channel 14 Costs | Is an RF Consulting Engineer needed? | N/A |
Is a channel 14 Mask Filer needed? | N/A | |
Is additional field engineering time needed? | N/A | |
Number of Days | N/A |
Section | Question | Response |
---|---|---|
New Transmitter | Use | Interim |
Description of Use | N/A | |
Change Type | Purchase | |
Manufacturer | ||
Model | ULXTE-50 | |
Transmitter Type | Solid State | |
Solid State Cooling | Liquid Cooled | |
Solid State Power capacity | 32 kW | |
Justification for New Transmitter | Existing backup transmitter cannot be converted to repacked channel per manufacturer and manufacturer is no longer in business. |
Section | Question | Response |
---|---|---|
Electrical Service | Service Entrance (3 phases 800A 208V) | No |
Switchgear (industrial 800 amp) | Yes | |
Transformer (480V) | No | |
Power | N/A | |
Rigid Conduit and Wiring | Yes | |
Size | 3 inches | |
Length | 200.0 feet | |
Other Electrical Service | No | |
Description | N/A | |
HVAC Service | Does the replacement transmitter require HVAC Service? | No |
Type | N/A | |
Size | N/A | |
Other Size | N/A | |
Transmitter Building Addition/Modification or Leasehold Improvement | Does the Transmitter Building require an addition, modification, other leashold improvement? | No |
Size | N/A | |
Channel 14 Costs | Is an RF Consulting Engineer needed? | N/A |
Is a channel 14 Mask Filer needed? | N/A | |
Is additional field engineering time needed? | N/A | |
Number of Days | N/A | |
Inside RF System | Is an additional interior RF system required to support this interim transmitter? | No |
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 | 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? | 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 | Side Mount | |
Antenna position in stack | Not in Stack | |
Polarization | Horizontal | |
Type | Broadband Panel | |
Number of Stations Supported | 4 | |
Number of Panels | 30 | |
Design power capacity in use | 90.0 % | |
Lower Limit | 578.00 MHz | |
Upper Limit | 700.00 MHz | |
Other Antenna Type | N/A | |
ERP: | 1000.0 kW | |
Manufacturer | ||
Model | PHP30CA-CH51 | |
Year | 2006 |
Facility ID | Call Sign |
---|---|
24518 | KDOC-TV |
14000 | KJLA |
4328 | KOCE-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? | Yes | |
Ownership | Owned | |
Owner | N/A | |
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 | Side Mount | |
Antenna position in stack | Not in Stack | |
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: | 670.0 kW | |
Manufacturer | ||
Model | ATW24H6-ESC170-30H | |
Year | 2018 | |
Justification for New Antenna | Existing antenna cannot be converted to repacked channel per manufacturer. Quotes are provided for both Hpol and Epol antennas to clarify the cost differential and reimbursement request. KXLA expects to be reimbursed for Hpol only 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? | Single Channel | |
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? | 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 |
---|---|---|
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 | Side Mount | |
Antenna position in stack | Not in Stack | |
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: | 670.0 kW | |
Manufacturer | ||
Model | ATW24H6-ESC170-30H | |
Year | 2018 | |
Justification for New Antenna | Existing antenna cannot be converted to repacked channel per manufacturer. Quotes are provided for both Hpol and Epol antennas to clarify the cost differential and reimbursement request |
Section | Question | Response |
---|---|---|
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 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 | 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? | Yes | |
Is Transmission Line in operating condition? | Yes | |
Existing Transmission Line Manufacturer and Type | Manufacturer | |
Type | Flexible Air | |
Diameter | 5 inches | |
Other Diameter | N/A | |
Segment Length | N/A | |
Other Segment Length | N/A | |
Number of parallel runs | 4 | |
Length | 410 feet per run |
Facility ID | Call Sign |
---|---|
14000 | KJLA |
24518 | KDOC-TV |
4328 | KOCE-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? | No | |
Type | Rigid | |
Diameter | 6 1/8 inches | |
Other Diameter | N/A | |
Segment Length | 19 1/2 inches | |
Other Segment Length | N/A | |
Number of parallel runs | 1 | |
Length | 450 feet per run | |
Justification for New Transmission Line | See attached document on station transmission line systems and justification for new equipment purchase. |
Section | Question | Response |
---|---|---|
New Transmission Line Costs | Use | Interim |
Description of Use | N/A | |
Change Type | Purchase New | |
Type | Rigid | |
Diameter | 6 1/8 inches | |
Segment Length | 19 ½ ' | |
Other Segment Length | ||
Number of parallel runs | 1 | |
Length | 400 feet per run | |
Justification for New Transmission Line | See attached T-Line system description documentation regarding existing transmission line system and justification for purchase. |
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? | No | |
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? | Yes | |
Existing Tower Structure Registration | Do you have a tower registration number? | Yes |
ASR Number | 1221073 | |
Coordinates (NAD83) | Latitude (NAD83) | 34° 13' 35.3" N- |
Longitude (NAD83) | 118° 04' 00.9" W- | |
Overall Structure Height | 403.87 feet | |
Support Structure Height | 399.93 feet | |
Ground Elevation Above Mean Sea Level (AMSL) | 5709.90 feet | |
Structure Type | LTOWER - Lattice Tower | |
Tower Owner | American Towers, LLC. | |
Date Constructed | 07/15/2001 |
Facility ID | Call Sign | Service |
---|---|---|
1234 | KACV-FM | FM |
4328 | KOCE-TV | DTV |
24518 | KDOC-TV | DTV |
14000 | KJLA | DTV |
Section | Question | Response |
---|---|---|
Engineering Study | Please what type of engineering study is required, if any: | Study needed for documented tower |
Tower Reinforcements | Please select whether tower reinforcements are needed: | Minor Reinforcements needed |
Section | Question | Response |
---|---|---|
Tower Rigging Costs | Complex Tower | N/A |
Helicopter Services Required | Are helicopter services required? | No |
Name | Description |
---|---|
Ice Shield |
Ice shield to protect equipment |
Section | Question | Response |
---|---|---|
Construct New Tower | Use | Interim |
Description of Use | N/A | |
Height | 99.10 feet | |
Justification for New Tower | Interim antenna cannot be mounted on Main antenna tower |
Section | Question | Response |
---|---|---|
Tower Rigging Costs | Complex Tower | Other |
Helicopter Services Required | Are helicopter services required? | No |
Name | Description |
---|---|
structal engineering and mapping |
cost for mapping Interim tower |
Section | Question | Response |
---|---|---|
Outside Project Management Services | Do you require outside project management services? | Yes |
Number of Hours | 595 | |
Explanation | Coordination with vendors, other stations, and logistics due to site conditions. | |
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 | No | |
For Auxiliary Facility | N/A | |
For Main Facility | N/A | |
Prepare request for Special Temporary Authority | Yes | |
Quantity | 1 | |
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 | 1 | |
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 | No | |
Number of Days | N/A | |
Justification | N/A |
Name | Description |
---|---|
Other Engineering Services |
Other RF Engineering Services for the transition |
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 | Yes | |
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? | No | |
Does this relocation require MVPD Notification of a Channel Change? | Yes |
Name | Description |
---|---|
Forestry Approval |
Forestry Approval |
Sales or Use tax |
Sales/use tax for purchases. KXLA receives a special rate of 3.75 percent. |
ATC Site Coordination Meeting |
ATC Capital contribution for the site coordination meeting |
Description | Predetermined Cost Estimate |
Estimated Cost | Estimated Cost Justification | Actual Cost | Actual Cost Justification |
---|---|---|---|---|---|
Sub-total | $2,246,287.33 | $2,246,712.72 | N/A | $2,234,273.47 | N/A |
Total for all systems | $4,420,716.55 | $4,175,126.79 | N/A | $3,616,094.80 | N/A |
Interim Transmitter ULXTE-50 | $1,118,522.96 | $1,117,249.90 | $1,110,614.15 | ||
3" Rigid Conduit and Wiring (Cost per foot) | $10,400.00 | $11,026.94 | Per Estimated Cost Justification KXLA-180-Interim Transmitter-3in Rigid Conduit and Wiring v1 | $10,903.53 | N/A |
Switchgear - industrial 800 amp | $38,200.00 | $36,300.00 | N/A | $29,787.67 | N/A |
UHF - Liquid Cooled Solid State Transmitter 32 kW | $1,069,922.96 | $1,069,922.96 | see Estimated Cost Justification KXLA-180-Interim Transmitter - UHF Liquid Cooled Solid State, 32 kW v0 | $1,069,922.95 | N/A |
Primary Transmitter ULXTE-50 | $1,127,764.37 | $1,129,462.82 | $1,123,659.32 | ||
3" Rigid Conduit and Wiring (Cost per foot) | $10,400.00 | $13,998.45 | see Estimated Cost Justification KXLA-110-1st Primary Transmitter - 3_ Rigid Conduit and Wiring v0 | $13,998.45 | N/A |
Switchgear - industrial 800 amp | $38,200.00 | $36,300.00 | N/A | $30,496.50 | N/A |
UHF - Liquid Cooled Solid State Transmitter 32 kW | $1,079,164.37 | $1,079,164.37 | see Estimated Cost Justification KXLA-110-1st Primary Transmitter - UHF Liquid Cooled Solid State, 32 kW v0 | $1,079,164.37 | N/A |
Actual Information Description | File Name |
---|---|
3" Rigid Conduit and Wiring (Cost per foot) | |
Switchgear - industrial 800 amp | |
UHF - Liquid Cooled Solid State Transmitter 32 kW | |
3" Rigid Conduit and Wiring (Cost per foot) | |
Switchgear - industrial 800 amp | |
UHF - Liquid Cooled Solid State Transmitter 32 kW |
Description | Predetermined Cost Estimate |
Estimated Cost | Estimated Cost Justification | Actual Cost | Actual Cost Justification |
---|---|---|---|---|---|
Sub-total | $533,096.12 | $528,566.12 | N/A | $502,979.22 | N/A |
Total for all systems | $4,420,716.55 | $4,175,126.79 | N/A | $3,616,094.80 | N/A |
Interim Antenna ATW24H6-ESC170-30H | $273,796.12 | $271,606.12 | $266,033.52 | ||
Pattern scatter analysis for side mount high/med power antennas (if not included in antenna base cost) | $5,260.00 | $4,550.00 | N/A | $4,550.00 | N/A |
Side mount brackets for high power antennas (if not included in antenna base cost) | $23,150.00 | $22,000.00 | N/A | $16,577.40 | N/A |
Sweep test of existing antenna | $6,730.00 | $6,400.00 | N/A | $6,250.00 | N/A |
UHF - High Power, Side Mount, basic slot antenna, 670 kW input, directional,, elliptically or circularly polarized | $238,656.12 | $238,656.12 | Please see Estimated Cost Justification KXLA-280-Interim Antenna - UHF High Power, Side Mount, Directional, E-POL v0 | $238,656.12 | N/A |
Primary Antenna ATW24H6-ESC170-30H | $259,300.00 | $256,960.00 | $236,945.70 | ||
Pattern scatter analysis for side mount high/med power antennas (if not included in antenna base cost) | $5,260.00 | $5,000.00 | N/A | $3,500.00 | N/A |
Side mount brackets for high power antennas (if not included in antenna base cost) | $23,150.00 | $22,000.00 | N/A | $16,328.32 | N/A |
Elbow complex, single channel, at antenna input, per 6 1/8. feedline (if needed) | $12,300.00 | $11,700.00 | N/A | $0.00 | N/A |
Sweep test of existing antenna | $6,730.00 | $6,400.00 | N/A | $6,250.00 | N/A |
UHF - High Power, Side Mount, basic slot antenna, 670 kW input, directional,, elliptically or circularly polarized | $211,860.00 | $211,860.00 | ERI proposal 20180124-864 like-for-like cost of $189,860, plus $22,00 for est taxes & freight. KXLA expects to pay for the difference between the Hpol and Epol antenna. | $210,867.38 | N/A |
Actual Information Description | File Name |
---|---|
Pattern scatter analysis for side mount high/med power antennas (if not included in antenna base cost) | |
Side mount brackets for high power antennas (if not included in antenna base cost) | |
Sweep test of existing antenna | |
UHF - High Power, Side Mount, basic slot antenna, 670 kW input, directional,, elliptically or circularly polarized | |
Pattern scatter analysis for side mount high/med power antennas (if not included in antenna base cost) | |
Side mount brackets for high power antennas (if not included in antenna base cost) | |
Elbow complex, single channel, at antenna input, per 6 1/8. feedline (if needed) | Information not provided. |
Sweep test of existing antenna | |
UHF - High Power, Side Mount, basic slot antenna, 670 kW input, directional,, elliptically or circularly polarized |
Description | Predetermined Cost Estimate |
Estimated Cost | Estimated Cost Justification | Actual Cost | Actual Cost Justification |
---|---|---|---|---|---|
Sub-total | $368,900.00 | $200,653.21 | N/A | $200,653.18 | N/A |
Total for all systems | $4,420,716.55 | $4,175,126.79 | N/A | $3,616,094.80 | N/A |
Interim Transmission Line | $173,600.00 | $99,935.64 | $99,935.61 | ||
Rigid Transmission Line - copper, 6 1/8" | $80,800.00 | $9,910.59 | see Estimated Cost Justification KXLA-380-Interim Transmission Line - Rigid Copper, 6 1_8, Broadband v1 | $9,910.56 | N/A |
Rigid Transmission Line - copper, 6 1/8" broadband | $92,800.00 | $90,025.05 | ***System Notice: Estimate adjusted and locked because line has been superseded.***see Estimated Cost Justification KXLA-380-Interim Transmission Line - Rigid Copper, 6 1_8, Broadband v0 | $90,025.05 | N/A |
Primary Transmission Line | $195,300.00 | $100,717.57 | $100,717.57 | ||
Rigid Transmission Line - copper, 6 1/8" | $90,900.00 | $12,226.26 | see Estimated Cost Justification KXLA-310-Primary Transmission Line - Rigid Copper, 6 1_8_, Broadband v1 | $12,226.26 | N/A |
Rigid Transmission Line - copper, 6 1/8" broadband | $104,400.00 | $88,491.31 | ***System Notice: Estimate adjusted and locked because line has been superseded.***Justifying Quote - KXLA Repack Project Budgetary Proposal Rev3 | $88,491.31 | x |
Actual Information Description | File Name |
---|---|
Rigid Transmission Line - copper, 6 1/8" | |
Rigid Transmission Line - copper, 6 1/8" broadband | |
Rigid Transmission Line - copper, 6 1/8" | |
Rigid Transmission Line - copper, 6 1/8" broadband |
Description | Predetermined Cost Estimate |
Estimated Cost | Estimated Cost Justification | Actual Cost | Actual Cost Justification |
---|---|---|---|---|---|
Sub-total | $768,220.00 | $604,161.94 | N/A | $347,007.50 | N/A |
Total for all systems | $4,420,716.55 | $4,175,126.79 | N/A | $3,616,094.80 | N/A |
Interim Tower | $495,160.00 | $168,894.00 | $102,622.50 | ||
New tower | $18,260.00 | $18,260.00 | See attached Wireless Infrastructure Services quote dated 10/30/19 | $0.00 | N/A |
Complex Tower (includes, for example, those with candelabras and/or stacked antennas) | $421,000.00 | $94,734.00 | N/A | $70,155.00 | N/A |
structal engineering and mapping | $55,900.00 | $55,900.00 | Justifying Quote - KXLA Repack Project Budgetary Proposal Rev3 | $32,467.50 | N/A |
Primary Tower LTOWER | $273,060.00 | $435,267.94 | $244,385.00 | ||
Ice Shield | $18,260.00 | $18,260.00 | See attached Wireless Infrastructure Services quote dated 10/30/19 | $9,880.00 | N/A |
Structural engineering tower load study for well documented tower | $12,600.00 | $51,399.94 | per cost estimate apportioned per ATC; Justifying Quote - KXLA Repack Project Budgetary Proposal Rev3 | $26,710.00 | N/A |
Minor tower reinforcement/modifications | $158,000.00 | $157,813.00 | Per Wireless Infrastructure Services Proposal Rev 3 | $0.00 | N/A |
Short Tower (less than 500') | $84,200.00 | $207,795.00 | per Estimated Cost Justification KXLA-410-Existing Primary Tower - Tower Rigging, Short Tower v0 | $207,795.00 | N/A |
Actual Information Description | File Name |
---|---|
New tower | Information not provided. |
Complex Tower (includes, for example, those with candelabras and/or stacked antennas) | |
structal engineering and mapping | |
Ice Shield | |
Structural engineering tower load study for well documented tower | |
Minor tower reinforcement/modifications | Information not provided. |
Short Tower (less than 500') |
Description | Predetermined Cost Estimate |
Estimated Cost | Estimated Cost Justification | Actual Cost | Actual Cost Justification |
---|---|---|---|---|---|
Sub-total | $219,344.60 | $310,729.30 | N/A | $255,656.93 | N/A |
Total for all systems | $4,420,716.55 | $4,175,126.79 | N/A | $3,616,094.80 | N/A |
Outside Professional Services | $219,344.60 | $310,729.30 | $255,656.93 | ||
Other Engineering Services | $10,424.60 | $10,424.60 | Estimated Cost Justification KXLA-590-Other Engineering Services v0 | $10,424.60 | N/A |
Comprehensive coverage verification via field study, if needed | $84,200.00 | $80,000.00 | N/A | $36,377.63 | N/A |
Attorney Fees - Prepare and File request for Special Temporary Authorization | $3,680.00 | $3,500.00 | N/A | $0.00 | N/A |
Attorney Fees -Prepare and File FCC Form 2100 (main), License to Cover Application | $2,365.00 | $2,250.00 | N/A | $0.00 | N/A |
Attorney Fees - Prepare and File FCC Form 2100 (main), Construction Permit Application | $5,260.00 | $5,000.00 | N/A | $0.00 | N/A |
Prepare request for Special Temporary Authorization | $2,050.00 | $3,425.00 | Please see Estimated Cost Justification KXLA-530-RF Eng - Special Temporary Authorization v0 | $3,425.00 | N/A |
Prepare engineering section of FCC Form 2100 (main), Construction Permit Application | $3,155.00 | $1,137.50 | Greg Best 1215 | $1,137.50 | N/A |
Project management of the transition | $94,010.00 | $190,033.70 | The estimated cost has been adjusted to include all invoices submitted for reimbursement at this time. | $190,033.70 | N/A |
Prepare and or review reimbursement form | $2,630.00 | $5,008.50 | Greg Best Consulting Invoice #1047, #1101, #1110, #993, #1071 | $5,008.50 | N/A |
Address transition timing and coordination issues w/ other stations and wireless | $2,630.00 | $2,500.00 | N/A | $2,500.00 | N/A |
Perform engineering study for new channel assignment and antenna development | $7,360.00 | $7,000.00 | N/A | $6,300.00 | N/A |
Prepare engineering section of FCC Form 2100 (main), License to Cover Application | $1,580.00 | $450.00 | ***System Notice: Estimate adjusted and locked because line has been superseded.*** | $450.00 | N/A |
Actual Information Description | File Name |
---|---|
Other Engineering Services | |
Comprehensive coverage verification via field study, if needed | |
Attorney Fees - Prepare and File request for Special Temporary Authorization | Information not provided. |
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 request for Special Temporary Authorization | |
Prepare engineering section of FCC Form 2100 (main), Construction Permit Application | |
Project management of the transition | |
Prepare and or review reimbursement form | |
Address transition timing and coordination issues w/ other stations and wireless | |
Perform engineering study for new channel assignment and antenna development | |
Prepare engineering section of FCC Form 2100 (main), License to Cover Application |
Description | Predetermined Cost Estimate |
Estimated Cost | Estimated Cost Justification | Actual Cost | Actual Cost Justification |
---|---|---|---|---|---|
Sub-total | $278,468.50 | $277,903.50 | N/A | $75,524.50 | N/A |
Total for all systems | $4,420,716.55 | $4,175,126.79 | N/A | $3,616,094.80 | N/A |
Other Expenses | $278,468.50 | $277,903.50 | $75,524.50 | ||
ATC Site Coordination Meeting | $5,000.00 | $5,000.00 | Please see the attached invoice from American Tower Corp (ATC) # 460211945 | $2,500.00 | N/A |
Sales or Use tax | $174,864.00 | $174,864.00 | Sales/use tax for purchases. KXLA receives a special rate of 3.75 percent. | $0.00 | N/A |
Forestry Approval | $2,500.00 | $2,500.00 | N/A | $2,500.00 | N/A |
MVPD Notification of Channel Change | $3,500.00 | $3,500.00 | N/A | $0.00 | N/A |
Equipment Storage | $5,500.00 | $5,500.00 | Per Estimated Cost Justification KXLA-610-Equipment Storage v0 | $2,500.00 | N/A |
Equipment Delivery and Handling Charges | $5,000.00 | $5,000.00 | Per Wireless Infrastructure Services Quote | $5,000.00 | N/A |
Disposal Costs (for equipment and other waste, net of any salvage value) | $45,078.50 | $45,078.50 | per Estimated Cost Justification KXLA-610-Disposal Costs v0 | $45,078.50 | N/A |
BLM or NFS Coordination | $5,000.00 | $5,000.00 | N/A | $0.00 | N/A |
Non-zoning permits | $17,946.00 | $17,946.00 | Please see the attached invoice from JTD Consulting, Inc. Dba: Wireless Infrastructure Services #060818S1 | $17,946.00 | N/A |
FCC Filing Fees - Special Temporary Authorization request | $195.00 | $190.00 | N/A | $0.00 | N/A |
FCC Filing Fees - Form 2100 license to cover application | $335.00 | $325.00 | N/A | $0.00 | N/A |
DTV Medical Facility Notification | $11,550.00 | $11,000.00 | N/A | $0.00 | N/A |
Local Zoning | $2,000.00 | $2,000.00 | N/A | $0.00 | N/A |
Actual Information Description | File Name |
---|---|
ATC Site Coordination Meeting | |
Sales or Use tax | Information not provided. |
Forestry Approval | |
MVPD Notification of Channel Change | Information not provided. |
Equipment Storage | |
Equipment Delivery and Handling Charges | |
Disposal Costs (for equipment and other waste, net of any salvage value) | |
BLM or NFS Coordination | Information not provided. |
Non-zoning permits | |
FCC Filing Fees - Special Temporary Authorization request | Information not provided. |
FCC Filing Fees - Form 2100 license to cover application | Information not provided. |
DTV Medical Facility Notification | Information not provided. |
Local Zoning | Information not provided. |
Predetermined Cost Estimate |
Estimated Cost | Actual Cost | |
---|---|---|---|
Total for all systems | $4,420,716.55 | $4,175,126.79 | $3,616,094.80 |
Question | Response |
---|---|
The facility has ceased operating on its pre-auction channel. | Yes |
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. | Eddie hernandez Director of Engineering 08/31/2021 |
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. | Eddie hernandez Director of Engineering 08/31/2021 |