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

FCC Form 399: Incentive Auction Relocation Reimbursement Fund System

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

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

File Number:
0000028520
FRN:
0008192015
Facility ID:
53847
Repack Channel:
30 (UHF)
Entity:
Broadcaster
Filing Status:
Submitted
Date Submitted:
03/08/2019

Applicant Information

Back to Top

Applicant Name, Type, and Contact Information

Applicant Address Phone Email Applicant Type

KXLN LICENSE PARTNERSHIP, L.P.

Doing Business As: KXLN LICENSE PARTNERSHIP, L.P.

Christopher G. Wood

5999 CENTER DRIVE

LOS ANGELES, CA 90045

United States

+1 (310) 348-3600 cwood@univision.net Limited Partnership

Reimbursement Contact Information

Reimbursement Contact Name and Information

Applicant Address Phone Email

[Confidential]

 

 

 


Preparer Contact Information

Back to Top

Preparer Contact Name and Information

Applicant Address Phone Email

Theodore Stoner

VP Distribution Technology Strategy

Univision Management Company

Theodore Stoner

9405 NW 41st Street

Miami, FL 33178

United States

+1 (513) 608-0308 tstoner@univision.net

Broadcaster Information and Transition Plan

Back to Top
Question Response
Will the station be sharing equipment with another broadcast television station or stations (e.g., a shared antenna, co-location on a tower, use of the same transmitter room, multiple transmitters feeding a combiner, etc.)? If yes, enter the facility ID's of the other stations and click 'prefill' to download those stations' licensing information. No
Briefly describe transition plan Replacement of existing antenna, mask filter, and transmitter at main facility and replacement of channel combiner module, mask filter, and transmitter at auxiliary facility. Latter to be while main antenna is replaced. See attached Implementation Plan.

Transmitters

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

Auxiliary Transmitter

Back to Top

Add Transmitter Information

Section Question Response
Existing Transmitter Description Type of change Purchase New
Use Auxiliary (Backup)
Description of Use During maintenance/failure of main unit or when reduced power required for RFE protection on tower
Ownership Owned
Owner  
Site  
Is this transmitter currently shared with another station? No
Is this transmitter currently in operating condition? Yes
Existing Transmitter Manufacturer and Type Manufacturer
Model DHD-60P2
Year 2002
Type Solid state
IOT Power Type  
Description  
Power capacity  
Solid State Cooling Air
Solid State Power Capacity 14 kw
Other Transmitter Type  

Auxiliary Transmitter

Back to Top

New Transmitter Costs

Section Question Response
New Transmitter Use Auxiliary (Backup)
Description of Use During maintenance/failure of main or to prevent RFE during main tower maintenance
Change Type Purchase New
Is this a request for upgraded equipment? No
Manufacturer
Model THU9-6evo
Transmitter Type Solid state
IOT Power Type  
Other  
Power capacity  
Solid State Cooling Liquid
Solid State Power Capacity 9.8 kw
Other Transmitter Type  
Justification for New Transmitter Amplifiers of existing are incapable of operation below channel 40, have been discontinued by the manufacturer, and replacements are not otherwise available.

Auxiliary Transmitter

Back to Top

Other Transmitter Costs

Section Question Response
Electrical Service Service Entrance (3 phases 800A 208V) No
Switchgear (industrial 800 amp) No
Transformer (480V) No
Power
Rigid Conduit and Wiring No
Size
Length
Other Electrical Service Yes
Description 480:400V transformer and distribution wiring to feed new transmitter
HVAC Service Does the replacement transmitter require HVAC Service? No
Type
Size
Other Size  
Transmitter Building Addition/Modification or Leasehold Improvement Does the Transmitter Building require an addition, modification, other leashold improvement? No
Size
Channel 14 Costs Is an RF Consulting Engineer needed?
Is a channel 14 Mask Filer needed?
Is additional field engineering time needed?
Number of Days  

Auxiliary Transmitter

Back to Top

Other Transmitter Cost Not Listed

Information not provided.

Primary Transmitter

Back to Top

Existing Transmitter Information

Section Question Response
Existing Transmitter Description Type of change Purchase New
Use Primary (Main)
Description of Use  
Ownership Owned
Owner  
Site  
Is this transmitter currently shared with another station? No
Is this transmitter currently in operating condition? Yes
Existing Transmitter Manufacturer and Type Manufacturer
Model CD3200P2
Year 2001
Type Inductive Output Tube
IOT Power Type Two
Description  
Power capacity 42 kw
Solid State Cooling  
Solid State Power Capacity  
Other Transmitter Type  

Primary Transmitter

Back to Top

New Transmitter Costs

Section Question Response
New Transmitter Use Primary (Main)
Description of Use  
Change Type Purchase New
Is this a request for upgraded equipment? Yes
Manufacturer
Model THU9-30evo
Transmitter Type Solid state
IOT Power Type  
Other  
Power capacity  
Solid State Cooling Liquid
Solid State Power Capacity 46 kw
Other Transmitter Type  
Justification for New Transmitter See attached Main Transmitter Selection Info document; existing transmitter incapable of operation below channel 40

Primary Transmitter

Back to Top

Other Transmitter Costs

Section Question Response
Electrical Service Service Entrance (3 phases 800A 208V) No
Switchgear (industrial 800 amp) No
Transformer (480V) No
Power
Rigid Conduit and Wiring No
Size
Length
Other Electrical Service Yes
Description 480:400V step-down transformer, primary AC wiring to transmitter cabinets, and power/control wiring to ancillary components
HVAC Service Does the replacement transmitter require HVAC Service? Yes
Type Cooling Only
Size 10 tons
Other Size  
Transmitter Building Addition/Modification or Leasehold Improvement Does the Transmitter Building require an addition, modification, other leashold improvement? No
Size
Channel 14 Costs Is an RF Consulting Engineer needed?
Is a channel 14 Mask Filer needed?
Is additional field engineering time needed?
Number of Days  

Primary Transmitter

Back to Top

Other Transmitter Cost Not Listed

Information not provided.

Antennas

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

Auxiliary Antenna

Back to Top

Add Antenna Information

Section Question Response
Existing Antenna Description Type of change Retune Existing
Antenna Use Auxiliary (Backup)
Description of Use During maintenance/failure of main unit or when reduced power required for RFE protection on tower
Ownership Leased
Owner American Tower
Site N/A
Is this antenna currently shared with any other stations? Yes
Is this antenna directional? No
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 stacked
Antenna position in stack Bottom
Polarization Horizontal
Type Broadband Panel
Number of Stations Supported 6
Number of Panels 80
Design power capacity in use 42.0 %
Lower Limit 470.00 MHz
Upper Limit 860.00 MHz
Other Antenna Type N/A
ERP: 340.00 kW
Manufacturer RFS
Model PHO80U22211E
Year 2002

Facility ID's and Call Signs of all stations with whom the antenna is shared.

Facility ID Call Sign
12895 KETH-TV
17746 KBPX-LD
24436 KLTJ
58835 KPXB-TV
60537 KFTH-DT

Auxiliary Antenna

Back to Top

Adjustment to Existing Antenna

Section Question Response
Sweep Test of Existing Antenna Do you need a sweep test of existing antenna? No

Auxiliary Antenna

Back to Top

Other Antenna Costs

Section Question Response
Combiner for Shared Antenna Do you need a Combiner for a Shared Antenna? Yes
Type Additional Module
Number of channels supported 1
Frequencies of channels supported RF channel
Frequency N/A

Enter a list of RF channel numbers.

RF Channel Number
30

Auxiliary Antenna

Back to Top

Other Antenna Cost Not Listed

Information not provided.

Primary Antenna

Back to Top

Existing Antenna Information

Section Question Response
Existing Antenna Description Type of change Purchase New
Antenna Use Primary (Main)
Description of Use N/A
Ownership Owned
Owner N/A
Site N/A
Is the existing antenna shared with another station or stations? No
Is the existing antenna directional? Yes
Is antenna in operating condition? Yes
Is antenna located on or in close proximity to an antenna farm? Yes
Existing Antenna Manufacturer and Type Class Full Power
Mounting Top-mount single
Antenna position in stack Not in Stack
Polarization Elliptical
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: 1000.00 kW
Manufacturer
Model ATW27H4-ETCL-45H
Year 2000

Primary Antenna

Back to Top

New Antenna Costs

Section Question Response
New Antenna Description Use Primary (Main)
Description of Use N/A
Change Type Purchase New
Is this a request for upgraded equipment? 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 Type Class Full Power
Mounting Top-mount single
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: 1000.00 kW
Manufacturer
Model ATW26H4-ETCX3-30H
Year 2018
Justification for New Antenna Existing antenna has single-channel bandwidth and is not usable on new channel.

Primary Antenna

Back to Top

Other Antenna Costs

Section Question Response
Combiner for Shared Antenna Do you need a Combiner for a Shared Antenna? No
Type
Number of channels supported N/A
Frequencies of channels supported N/A
Frequency N/A
Do you need a combiner output splitter/switcher for dual feed lines? N/A
Elbow Complex Do you require the separate purchase of the Elbow Complex? Yes
Broadband or Single Channel? Single Channel
Feed Line Size 8 3/16 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

Primary Antenna

Back to Top

Other Antenna Cost Not Listed

Information not provided.

Transmission Line

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

Primary Transmission Line

Back to Top

Existing Transmission Line

Section Question Response
Existing Transmission Line Description Type of change Utilize Existing
Use Primary (Main)
Description of Use N/A
Ownership Owned
Owner N/A
Site N/A
Is the existing transmission line shared with another station or stations? No
Is Transmission Line in operating condition? Yes
Existing Transmission Line Manufacturer and Type Manufacturer Andrew
Type Rigid
Diameter 8 3/16 inches
Segment Length 19 ¾ '
Other Segment Length
Number of parallel runs 1
Length 2094 feet per run

Primary Transmission Line

Back to Top

Other Transmission Line Expenses Not Listed

Name Description

Line Sweep Test

Determine if existing line is suitable for new channel

Auxiliary Transmission Line

Back to Top

Add Transmission Line

Section Question Response
Existing Transmission Line Description Type of change Utilize Existing
Use Auxiliary (Backup)
Description of Use During maintenance/failure of main unit or when reduced power required for RFE protection on tower
Ownership Owned
Owner N/A
Site N/A
Is this transmission currently shared with any other stations? No
Is Transmission Line in operating condition? Yes
Existing Transmission Line Manufacturer and Type Manufacturer Andrew
Type Rigid
Diameter 3 1/8 inches
Segment Length 20'
Other Segment Length
Number of parallel runs 1
Length 150 feet per run

Auxiliary Transmission Line

Back to Top

Other Transmission Line Expenses Not Listed

Information not provided.

Tower Equipment And Rigging Costs

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

Primary Tower

Back to Top

Existing Tower

Section Question Response
Existing Tower Description Type of change Modify Existing
Tower Use Primary (Main)
Description of Use N/A
Ownership 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? Yes
Is tower compliant with Rev G? No
Existing Tower Structure Registration Do you have a tower registration number? Yes
ASR Number 1059622
Coordinates (NAD83) Latitude (NAD83) 29° 33' 45.2" N-
Longitude (NAD83) 095° 30' 35.9" W-
Overall Structure Height 1974.06 feet
Support Structure Height 1844.14 feet
Ground Elevation Above Mean Sea Level (AMSL) 74.15 feet
Structure Type GTOWER - Guyed Structure Used for Communication Purposes
Tower Owner American Towers, LLC.
Date Constructed 08/30/2000

FM, AM or TV radio broadcasters. Facility ID's, Call Signs and Services of other broadcast stations with whom the tower is shared

Facility ID Call Sign Service
31870 KYAZ DTV
28324 KTBU DTV
22204 KRIV DTV
13200 KUVM-CD DTV
11971 KMJQ FM
11969 KBXX FM
9625 KQBT FM
69531 KZJL DTV
51569 KTXH DTV

Other Types of Users

Users
K273CW
K227BD
K236AR
KCHV-LD
KHLM-LD
KUVM-LD

Primary Tower

Back to Top

Tower Modification Costs

Section Question Response
Engineering Study Please what type of engineering study is required, if any: Study needed for tower with candelabra
Tower Reinforcements Please select whether tower reinforcements are needed: Minor Reinforcements needed

Primary Tower

Back to Top

Tower Rigging Costs

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

Primary Tower

Back to Top

Other Tower Expenses Not Listed

Name Description

Tower Permit Drawing Package

Basic drawing package for municipality permitting.

Fencing

The removal and installation of existing fencing in compound area where the construction and additional equipment is being installed, some of the fencing will require replacement and reconfiguration once all repack construction is completed.

Grading

Cost of preparation and staging of hoists and equipment on the soft soil area around tower site. Due to the heavy weights of the equipment needed to perform the antenna gin pole removals/Installation, the equipment may sink in soft soil conditions.

Access Road Repair

The cost associated damage to the access road, driveway caused by trenching (electrical and foundation installations) and equipment mobilization

Outside Professional Services Costs

Back to Top
Section Question Response
Outside Project Management Services Do you require outside project management services? Yes
Number of Hours 520
Explanation Univision stations are only staffed for daily station operations and minor equipment changes, major projects are contracted out externally. The large volume of work associated with repack schedule requires using external project management resources.
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 No
Quantity N/A
Do you have Distributed Transmission System engineering services? N/A
Critical Facility N/A
Terrain-Shielded Facility N/A
Attorney and Other Outside Consulting Services Prepare and file Form FCC Construction Permit Application Yes
For Auxiliary Facility 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 No
Quantity N/A
NEPA Section 106 environmental review Yes
Environmental Assessment No
ASR Modification No
FAA Consultation (including preparation of FAA Form 7460) No
Negotiation of Lease and other Matter for Shared Locations 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 No
RF exposure measurements Yes
Additional Field Engineering Service No
Number of Days N/A
Justification N/A

Outside Professional Services Costs

Back to Top

Other Professional Services Expenses Not Listed

Name Description

Migratory Bird Assesment

Assessment and permitting of impact to bird migration

Tower Construction PM Fee

Tower Modification Project Mgmt

Auxiliary Site RF PM

RF Project Management for reconfiguration of broadband antenna combiner modules

American Tower PM Fee

Project management fee for the transition of broadcasters. Scheduling and management of the timelines and schedules occurring during the repack.

Other Expenses

Back to Top
Section Question Response
AM Pattern Disturbance Is an Impact Study needed? No
Is Remediation needed? No
Facility Expenses Name N/A
Other Distributed Transmission System Expenses Not listed N/A
Name N/A
Is Notification of a Medical Facility required as a result of DTV broadcasting? Yes
Permit and Filing Costs Local Zoning No
Non-zoning permits Yes
BLM or NFS Coordination No
FCC Construction Permit Minor Change Yes
FCC License to Cover Application Yes
FCC Special Temporary Authority Application No
Other Miscellaneous Expenses Does this relocation require paying Disposal Costs (for equipment and other waste, net of any salvage value)? Yes
Does this relocation require Equipment Delivery or Handling Charges not otherwise included in individual item costs? No
Does this relocation require Equipment Storage? No
Does this relocation require the Development and Airing of an Announcement regarding an upcoming channel change? No
Does this relocation require MVPD Notification of a Channel Change? No

Other Expenses

Back to Top

Other Expenses Not Listed

Name Description

Tower Lessor Administration Fee

Tower lessor's fee for administration of station's changes and lease modification

Cost Information

Back to Top

Transmitters

Where no predetermined cost estimate is available, any estimate provided will also become the predetermined cost (displayed in italics).
Description Predetermined
Cost Estimate
Estimated Cost Estimated Cost Justification Actual Cost Actual Cost Justification
Sub-total $1,989,000.00 $1,257,625.00 N/A $752,988.80 N/A
Total for all systems $3,232,347.00 $2,368,354.00 N/A $1,015,710.59 N/A
Primary Transmitter THU9-30evo $1,495,900.00 $986,025.00 $608,417.55
UHF - Liquid Cooled Solid State Transmitter 35 - 50 kW $1,434,000.00 $950,000.00 N/A $608,417.55 N/A
Other Electrical Service: 480:400V step-down transformer, primary AC wiring to transmitter cabinets, and power/control wiring to ancillary components $24,000.00 $24,000.00 Please see the attached Electrical Distribution Cost document & attached estimate for an identical baseline transmitter installation. $0.00 N/A
10 Ton system $37,900.00 $12,025.00 Relocation of existing outdoor condenser unit only N/A N/A
Auxiliary Transmitter THU9-6evo $493,100.00 $271,600.00 $144,571.25
UHF - Liquid Cooled Solid State Transmitter 8.2 - 13 kW $481,500.00 $260,000.00 See attached KXLN Aux Transmitter Selection Info document for derivation of required transmitter power and transmitter selection criteria $143,632.25 N/A
Other Electrical Service: 480:400V transformer and distribution wiring to feed new transmitter $11,600.00 $11,600.00 Please see the attached Electrical Distribution Cost document & estimate for an identical transmitter installation; travel & Bird load expenses excluded & 8.25% sales tax added. $939.00 N/A

Components

Actual Information Description File Name
UHF - Liquid Cooled Solid State Transmitter 35 - 50 kW

Component Description:
35% Downpayment PO# Line 1 46 kW ATSC-1 broadcast transmitter system
Amount:
$327,609.45

Component Description:
DP Forecast deposit: $1,000 per transmitter
Amount:
$280,808.10
Other Electrical Service: 480:400V step-down transformer, primary AC wiring to transmitter cabinets, and power/control wiring to ancillary components Information not provided.
10 Ton system Information not provided.
UHF - Liquid Cooled Solid State Transmitter 8.2 - 13 kW

Component Description:
DP 35% Down payment FAT
Amount:
$74,688.25

Component Description:
DP 30% Downpayment
Amount:
$4,864.50

Component Description:
1st Auxiliary Transmitter
Amount:
$64,079.50
Other Electrical Service: 480:400V transformer and distribution wiring to feed new transmitter

Component Description:
1st Auxiliary Transmitter - Other Electrical Service
Amount:
$939.00

Cost Information

Back to Top

Antennas

Where no predetermined cost estimate is available, any estimate provided will also become the predetermined cost (displayed in italics).
Description Predetermined
Cost Estimate
Estimated Cost Estimated Cost Justification Actual Cost Actual Cost Justification
Sub-total $389,450.00 $399,077.00 N/A $232,325.99 N/A
Total for all systems $3,232,347.00 $2,368,354.00 N/A $1,015,710.59 N/A
Primary Antenna ATW26H4-ETCX3-30H $302,900.00 $280,900.00 $232,325.99
UHF - High Power Top Mount (200-1000 kW), One station antenna , elliptically or circularly polarized $281,500.00 $260,000.00 N/A $232,325.99 N/A
Sweep test of existing antenna $6,550.00 $6,400.00 N/A N/A N/A
Elbow complex, single channel, at antenna input, per 8 3/16. feedline (if needed) $14,850.00 $14,500.00 N/A N/A N/A
Auxiliary Antenna PHO80U22211E $86,550.00 $118,177.00 $0.00
UHF - High Power Top Mount Six Station broadband panel antenna horizontally polarized $0.00 $0.00 No modification required. N/A N/A
Sweep test of existing antenna $6,550.00 $6,400.00 N/A N/A N/A
Adding a module to existing combiner (without antenna) $80,000.00 $111,777.00 Per line(s)# 95 and 110 of American Tower Missouri City auxiliary site implementation proposal. N/A N/A

Components

Actual Information Description File Name
UHF - High Power Top Mount (200-1000 kW), One station antenna , elliptically or circularly polarized

Component Description:
Top mounted elliptically polarized UHF trasar TV transmitting antenna
Amount:
$72,725.99

Component Description:
KXLN- ATW26H4-ETCX3-30H- 3rd installment- 30% of $228,000.00
Amount:
$68,400.00

Component Description:
KXLN-ATW26H4-ETCX3-30H- 2ND Installment- 20% of 228,000.00
Amount:
$45,600.00

Component Description:
KXLN- ATW26H4-ETCX3-30H- 10% payment of $228,000
Amount:
$22,800.00

Component Description:
Top mounted elliptically polarized UHF trasar TV transmitting antenna
Amount:
$22,800.00
Sweep test of existing antenna Information not provided.
Elbow complex, single channel, at antenna input, per 8 3/16. feedline (if needed) Information not provided.
UHF - High Power Top Mount Six Station broadband panel antenna horizontally polarized Information not provided.
Sweep test of existing antenna Information not provided.
Adding a module to existing combiner (without antenna) Information not provided.

Cost Information

Back to Top

Transmission Line

Where no predetermined cost estimate is available, any estimate provided will also become the predetermined cost (displayed in italics).
Description Predetermined
Cost Estimate
Estimated Cost Estimated Cost Justification Actual Cost Actual Cost Justification
Sub-total $4,150.00 $4,150.00 N/A $4,150.00 N/A
Total for all systems $3,232,347.00 $2,368,354.00 N/A $1,015,710.59 N/A
Primary Transmission Line $4,150.00 $4,150.00 $4,150.00
Line Sweep Test $4,150.00 $4,150.00 Test line to determine if replacement required. Quote attached. $4,150.00 N/A
Auxiliary Transmission Line $0.00 $0.00 $0.00

Components

Actual Information Description File Name
Line Sweep Test

Component Description:
Line Sweep Test
Amount:
$4,150.00

Cost Information

Back to Top

Tower Equipment and Rigging Costs

Where no predetermined cost estimate is available, any estimate provided will also become the predetermined cost (displayed in italics).
Description Predetermined
Cost Estimate
Estimated Cost Estimated Cost Justification Actual Cost Actual Cost Justification
Sub-total $597,225.00 $485,863.00 N/A $1,343.75 N/A
Total for all systems $3,232,347.00 $2,368,354.00 N/A $1,015,710.59 N/A
Primary Tower GTOWER $597,225.00 $485,863.00 $1,343.75
Fencing $1,875.00 $1,875.00 See attached cost estimate for KXLN primary tower, American tower site# 30285 line(s) # 216. $468.75 N/A
Grading $1,000.00 $1,000.00 See attached American Tower cost estimate for KXLN primary site, ATC site# 30285, line(s) # 217. $250.00 N/A
Access Road Repair $2,500.00 $2,500.00 See attached American Tower cost estimate for KXLN primary tower ATC site# 30285 line(s)# 221. $625.00 N/A
Tower Permit Drawing Package $9,400.00 $9,400.00 Engineering drawings for KXLN primary tower per line(s)# 167, 168 of attached American Tower cost estimate for ATC site# 30285. N/A N/A
Structural engineering tower load study for a documented tower with candelabra $19,450.00 $11,088.00 N/A N/A N/A
Complex Tower (includes, for example, those with candelabras and/or stacked antennas) $409,500.00 $400,000.00 N/A N/A N/A
Minor tower reinforcement/modifications $153,500.00 $60,000.00 N/A N/A N/A

Components

Actual Information Description File Name
Fencing

Component Description:
Compound Fencing
Amount:
$468.75
Grading

Component Description:
Grading
Amount:
$250.00
Access Road Repair

Component Description:
Road/Drive upgrades to support heavy equipment transportation exclusive to Repack activities
Amount:
$625.00
Tower Permit Drawing Package Information not provided.
Structural engineering tower load study for a documented tower with candelabra Information not provided.
Complex Tower (includes, for example, those with candelabras and/or stacked antennas) Information not provided.
Minor tower reinforcement/modifications Information not provided.

Cost Information

Back to Top

Outside Professional Services

Where no predetermined cost estimate is available, any estimate provided will also become the predetermined cost (displayed in italics).
Description Predetermined
Cost Estimate
Estimated Cost Estimated Cost Justification Actual Cost Actual Cost Justification
Sub-total $172,934.00 $143,309.00 N/A $24,902.05 N/A
Total for all systems $3,232,347.00 $2,368,354.00 N/A $1,015,710.59 N/A
Outside Professional Services $172,934.00 $143,309.00 $24,902.05
Project management of the transition $80,080.00 $78,000.00 N/A $20,327.05 N/A
American Tower PM Fee $9,480.00 $9,480.00 See attached American Tower cost estimate for KXLN primary site, ATC site# 30285, line(s) #174. N/A N/A
Auxiliary Site RF PM $16,791.00 $16,791.00 Pro-rata pass-thru share, per attached ATC Missouri City 282638 cost estimate spreadsheet, line 224. N/A N/A
Tower Construction PM Fee $7,500.00 $7,500.00 See attached American Tower cost estimate for KXLN primary tower site, ATC site# 30285 line(s)# 170. $1,875.00 N/A
Migratory Bird Assesment $438.00 $438.00 Migratory bird impact assessment for KXLN primary tower per line(s)# 193 of attached American Tower cost estimate for ATC site# 30285 N/A N/A
RF Exposure Measurements $20,500.00 $3,750.00 RF Exposure measurements for KXLN primary tower per line(s)# 190 of attached American Tower cost estimate for ATC site# 30285 $937.50 N/A
NEPA Section 106 environmental review, if needed $6,140.00 $1,350.00 N/A N/A N/A
Attorney Fees -Prepare and File FCC Form 2100 (main), License to Cover Application $2,305.00 $2,250.00 N/A N/A N/A
Prepare and or review reimbursement form $2,560.00 $2,500.00 N/A N/A N/A
Address transition timing and coordination issues w/ other stations and wireless $2,560.00 $3,750.00 ATC coordination meeting fees for KXLN primary tower per line(s)# 175, 192 of attached American Tower cost estimate for ATC site# 30285. $937.50 N/A
Perform engineering study for new channel assignment and antenna development $7,170.00 $5,000.00 American Tower configuration planning fee, see attached ATC cost estimates for KXLN auxiliary site, ATC site #30285, line(s) #177. N/A N/A
Prepare engineering section of FCC Form 2100 (main), Construction Permit Application $3,070.00 $3,000.00 N/A N/A N/A
RF Consulting Engineer Fees- Aux Antenna: Prepare engineering section of FCC Form 2100, Construction Permit Application $2,050.00 $2,000.00 N/A $825.00 N/A
Prepare engineering section of FCC Form 2100 (main), License to Cover Application $1,535.00 $1,500.00 N/A N/A N/A
RF Consulting Engineer Fees- Aux Antenna: Prepare engineering section of FCC Form 2100, License to Cover Application $1,535.00 $1,500.00 N/A N/A N/A
Attorney Fees - Prepare and File FCC Form 2100 (main), Construction Permit Application $5,120.00 $2,500.00 N/A N/A N/A
Attorney Fees - Aux Antenna, prepare and File Form 2100 Construction Permit or License Application $4,100.00 $2,000.00 N/A $0.00 N/A

Components

Actual Information Description File Name
Project management of the transition

Component Description:
Project management services
Amount:
$138.00

Component Description:
Project management services
Amount:
$198.00

Component Description:
Project management services
Amount:
$225.00

Component Description:
Project management services
Amount:
$250.50

Component Description:
Project Management
Amount:
$1,237.30

Component Description:
Project Management
Amount:
$2,038.60

Component Description:
Project Management
Amount:
$2,324.40

Component Description:
Project Management
Amount:
$2,388.80

Component Description:
Project Management
Amount:
$2,919.45

Component Description:
Project management services
Amount:
$34.50

Component Description:
Project Management
Amount:
$2,475.75

Component Description:
Project management services
Amount:
$108.00

Component Description:
Project Management
Amount:
$5,988.75
American Tower PM Fee Information not provided.
Auxiliary Site RF PM Information not provided.
Tower Construction PM Fee

Component Description:
Construction project management (Tower Modification reinforcements and facilities)
Amount:
$1,875.00
Migratory Bird Assesment Information not provided.
RF Exposure Measurements

Component Description:
RF Exposure Measurements (for sites where post-construction measurements have customarily been required or conducted)
Amount:
$937.50
NEPA Section 106 environmental review, if needed Information not provided.
Attorney Fees -Prepare and File FCC Form 2100 (main), License to Cover Application Information not provided.
Prepare and or review reimbursement form Information not provided.
Address transition timing and coordination issues w/ other stations and wireless

Component Description:
Capital contribution - Missouri City
Amount:
$937.50
Perform engineering study for new channel assignment and antenna development Information not provided.
Prepare engineering section of FCC Form 2100 (main), Construction Permit Application Information not provided.
RF Consulting Engineer Fees- Aux Antenna: Prepare engineering section of FCC Form 2100, Construction Permit Application

Component Description:
temporary antenna discussion & info request, STA request preparation
Amount:
$825.00
Prepare engineering section of FCC Form 2100 (main), License to Cover Application Information not provided.
RF Consulting Engineer Fees- Aux Antenna: Prepare engineering section of FCC Form 2100, License to Cover Application Information not provided.
Attorney Fees - Prepare and File FCC Form 2100 (main), Construction Permit Application Information not provided.
Attorney Fees - Aux Antenna, prepare and File Form 2100 Construction Permit or License Application Information not provided.

Cost Information

Back to Top

Other Expenses

Where no predetermined cost estimate is available, any estimate provided will also become the predetermined cost (displayed in italics).
Description Predetermined
Cost Estimate
Estimated Cost Estimated Cost Justification Actual Cost Actual Cost Justification
Sub-total $79,588.00 $78,330.00 N/A $0.00 N/A
Total for all systems $3,232,347.00 $2,368,354.00 N/A $1,015,710.59 N/A
Other Expenses $79,588.00 $78,330.00 $0.00
DTV Medical Facility Notification $11,250.00 $10,000.00 N/A N/A N/A
FCC Filing Fees - Form 2100 minor change CP application $1,070.00 $1,070.00 N/A N/A N/A
FCC Filing Fees - Form 2100 license to cover application $333.00 $325.00 N/A N/A N/A
Non-zoning permits $2,500.00 $2,500.00 Building permit costs per attached cost estimate for KXLN auxiliary site #282638 line(s) # 202 and KXLN primary site #30285 line(s) 202, 203. N/A N/A
Disposal Costs (for equipment and other waste, net of any salvage value) $45,475.00 $45,475.00 Main & auxiliary transmitter disposal, Rohde & Schwarz quotes attached N/A N/A
Tower Lessor Administration Fee $18,960.00 $18,960.00 Two sites, $9,480 per site per attached ATC price list. N/A N/A

Components

Information not provided.

Cost Information

Back to Top

Grand Total

Predetermined
Cost Estimate
Estimated Cost Actual Cost
Total for all systems $3,232,347.00 $2,368,354.00 $1,015,710.59

Construction Status

Back to Top
Question Response
Is construction complete? No

Certification

Back to Top
Section Question Response
Submission of Estimated Expenses Statements

WILLFUL FALSE STATEMENTS ON THIS FORM ARE PUNISHABLE BY FINE AND/OR IMPRISONMENT (U.S. CODE, TITLE 18, SECTION 1001), AND/OR REVOCATION OF ANY STATION LICENSE OR CONSTRUCTION PERMIT (U.S. CODE, TITLE 47, SECTION 312(a)(1), AND/OR FORFEITURE (U.S. CODE, TITLE 47, SECTION 503), AND ANY FALSE STATEMENTS COULD SUBJECT THIS ENTITY TO LIABILITY UNDER THE FALSE CLAIMS ACT.

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

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

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

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

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

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

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

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

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

Marcello Enriquez

Senior Finance Analyst


03/08/2019

Certification

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

WILLFUL FALSE STATEMENTS ON THIS FORM ARE PUNISHABLE BY FINE AND/OR IMPRISONMENT (U.S. CODE, TITLE 18, SECTION 1001), AND/OR REVOCATION OF ANY STATION LICENSE OR CONSTRUCTION PERMIT (U.S. CODE, TITLE 47, SECTION 312(a)(1), AND/OR FORFEITURE (U.S. CODE, TITLE 47, SECTION 503), AND ANY FALSE STATEMENTS COULD SUBJECT THIS ENTITY TO LIABILITY UNDER THE FALSE CLAIMS ACT.

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

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

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

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

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

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

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

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

Marcello Enriquez

Senior Finance Analyst


03/08/2019

Attachments

Back to Top