| Applicant | Address | Phone | Applicant Type | |
|---|---|---|---|---|
|
54 BROADCASTING, INC. |
Thomas J. Vaughan 901 W. MARTIN LUTHER KING BOULEVARD AUSTIN, TX 78701 United States |
+1 (512) 478-5400 | glenn.richards@pillsburylaw.com | Corporation |
| Applicant | Address | Phone | |
|---|---|---|---|
|
[Confidential] |
|
|
|
| Applicant | Address | Phone | |
|---|---|---|---|
|
Jessica Nyman , Esq . FCC Counsel Pillsbury Winthrop Shaw Pittman LLP |
Jessica Nyman 1200 Seventeenth Street, NW Washington, DC 20036 United States |
+1 (202) 663-8810 | jessica.nyman@pillsburylaw.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 | Replace transmitter, antenna, and transmission line. Acquire interim antenna system during construction and duration of the assigned phase. Map and analyze tower; design and implement modifications if required. See updated 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 | CTT-U-40 DCX-2H | |
| Year | 2000 | |
| Type | Inductive Output Tube | |
| IOT Power Type | Two | |
| Power Capacity | 40 kW |
| Section | Question | Response |
|---|---|---|
| New Transmitter | Use | Primary (Main) |
| Change Type | Purchase New | |
| Is this a request for upgraded equipment? | Yes | |
| Manufacturer | ||
| Model | THU9evo-36 | |
| Transmitter Type | Solid State | |
| Solid State Cooling | Liquid Cooled | |
| Solid State Power capacity | 25.1 kW | |
| Justification for New Transmitter | The manufacturer of the existing IOT transmitter advises that the transmitter cannot be re-tuned to the assigned channel. A new Comark Paragon MSDC IOT transmitter is the basis for the replacement cost, but the SS is less expensive. See attached quotes. |
| Section | Question | Response |
|---|---|---|
| Electrical Service | Service Entrance (3 phases 800A 208V) | No |
| Switchgear (industrial 800 amp) | Yes | |
| Transformer (480V) | Yes | |
| Power | 300 kVA | |
| Rigid Conduit and Wiring | Yes | |
| Size | 3 inches | |
| Length | 100.0 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 |
| Name | Description |
|---|---|
Additional Interior RF System |
Interior RF System Existing Transmitter to Interim Transmission line |
| 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? | No | |
| Is the existing 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 | |
| Antenna position in stack | Top | |
| Polarization | Horizontal | |
| Type | Slotted Coaxial | |
| Number of Stations Supported | N/A | |
| Number of Panels | N/A | |
| Design power capacity in use | N/A | |
| Lower Limit | N/A | |
| Upper Limit | N/A | |
| Other Antenna Type | N/A | |
| ERP: | 500.0 kW | |
| Manufacturer | ||
| Model | TFU-30GTH 04 | |
| Year | 2000 |
| Section | Question | Response |
|---|---|---|
| New Antenna Description | Use | Primary (Main) |
| Description of Use | N/A | |
| Change Type | Purchase New | |
| Is this a request for upgraded equipment? | Yes | |
| Ownership | Owned | |
| Owner | N/A | |
| Is antenna shared? | No | |
| Is antenna directional? | No | |
| Will antenna be located on or in close proximity to an antenna farm? | Yes | |
| New Antenna Manufacturer and Types | Class | Full Power |
| Mounting | Top Mount | |
| Antenna position in stack | Top | |
| Polarization | Elliptical | |
| Type | Slotted Coaxial | |
| Number of Stations Supported | N/A | |
| Number of Panels/Bays | N/A | |
| Lower Limit | N/A | |
| Upper Limit | N/A | |
| Design power capacity in use | N/A | |
| Other Antenna Type | N/A | |
| ERP: | 500.0 kW | |
| Manufacturer | ||
| Model | TFU-22GTH/VP-R O6 TC | |
| Year | 2019 | |
| Justification for New Antenna | Existing antenna is a single channel, top-of-stack, slot which can't accommodate assigned channel. Bottom stack (old analog) can't support new antenna, thus, a 57.4 ft support pole is required below new antenna to maintain radiation center and FAA height. |
| Section | Question | Response |
|---|---|---|
| Combiner for Shared Antenna | Do you need a Combiner for a Shared Antenna? | No |
| Type | ||
| Number of channels supported | N/A | |
| Frequencies of channels supported | N/A | |
| Frequency | N/A | |
| Do you need a combiner output splitter/switcher for dual feed lines? | N/A | |
| Elbow Complex | Do you require the separate purchase of the Elbow Complex? | Yes |
| Broadband or Single Channel? | Broadband | |
| Feed Line Size | 8 3/16 inches inches | |
| Side Mount Brackets | Do you require the separate purchase of side mount brackets for a high power antenna? | No |
| Pattern Scatter Analysis | Do you require separate purchase of pattern scatter analysis for a side mount high or medium power antenna? | No |
| Sweep Test | Do you require the sweep testing of transmission line and antenna? | Yes |
| Name | Description |
|---|---|
ANTENNA SUPPORT POLE |
ANTENNA SUPPORT POLE, 57.4 FT. MAINTAINS EXISTING OVERALL STRUCTURE HEIGHT ON TOWER. |
FEED THROUGH COMPONENTS |
FEED THROUGH COMPONENTS TO CONNECT ANTENNA INPUT TO ELBOW COMPLEX INSIDE CANDELABRA ARM |
ANTENNA MOUNTING WEDDING CAKE |
ANTENNA MOUNTING WEDDING CAKE ADAPTER, 3 FT. ALLOWS ANTENNA TO MOUNT ON NEW SUPPORT POLE |
| 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? | Yes | |
| 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 | Horizontal | |
| Type | Broadband Slot | |
| Number of Stations Supported | 2 | |
| Number of Panels/Bays | 24 | |
| Lower Limit | 512.00 MHz | |
| Upper Limit | 686.00 MHz | |
| Design power capacity in use | 50.0 % | |
| Other Antenna Type | N/A | |
| ERP: | 950.0 kW | |
| Manufacturer | ||
| Model | TFU-WB-24 C160 | |
| Year | 2019 | |
| Justification for New Antenna | An interim antenna is necessary to keep stations on the air during primary antenna replacement and for the duration of the assigned phase. |
| Section | Question | Response |
|---|---|---|
| Combiner for Shared Antenna | Do you need a Combiner for a Shared Antenna? | Yes |
| Type | New | |
| Number of channels supported | 2 | |
| Frequencies of channels supported | Upper and lower frequency | |
| Frequency | 512.0 MHz - 686.0 MHz | |
| 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? | S | |
| Feed Line Size | 6 1/8 inches | |
| Side Mount Brackets | Do you require the separate purchase of side mount brackets for an antenna? | Yes |
| Pattern Scatter Analysis | Do you require separate purchase of pattern scatter analysis for a side mount high or medium power antenna? | Yes |
| Sweep Test | Do you require the sweep testing of transmission line and antenna? | Yes |
| Section | Question | Response |
|---|---|---|
| Transmission Line Related Expenses | Do you have transmission line related expenses? | Yes |
| Section | Question | Response |
|---|---|---|
| Existing Transmission Line Description | Type of change | Purchase New |
| Use | Primary (Main) | |
| Description of Use | N/A | |
| Ownership | Owned | |
| Owner | N/A | |
| Site | N/A | |
| Is the existing transmission line shared with another station or stations? | No | |
| Is Transmission Line in operating condition? | Yes | |
| Existing Transmission Line Manufacturer and Type | Manufacturer | |
| Type | Rigid | |
| Diameter | 8 3/16 inches | |
| Other Diameter | N/A | |
| Segment Length | 19 3/4 inches | |
| Other Segment Length | N/A | |
| Number of parallel runs | 1 | |
| Length | 1260 feet per run |
| 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 | 8 3/16 inches | |
| Other Diameter | N/A | |
| Segment Length | 19 3/4 inches | |
| Other Segment Length | N/A | |
| Number of parallel runs | 1 | |
| Length | 1300 feet per run | |
| Justification for New Transmission Line | The line might be compatible with the assigned channel, but a new line is budgeted in case the performance is unacceptable on the assigned channel. The station will utilize the existing line if the sweep tests confirm acceptable performance. |
| 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 ¾ ' | |
| Other Segment Length | ||
| Number of parallel runs | 1 | |
| Length | 1075 feet per run | |
| Justification for New Transmission Line | An interim transmission line is necessary for the interim antenna to keep stations on the air during primary antenna replacement and for the duration of the assigned phase. |
| 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? | No | |
| Is tower compliant with Rev G? | No | |
| Existing Tower Structure Registration | Do you have a tower registration number? | Yes |
| ASR Number | 1050398 | |
| Coordinates (NAD83) | Latitude (NAD83) | 30° 19' 34.0" N- |
| Longitude (NAD83) | 097° 47' 59.0" W- | |
| Overall Structure Height | 1197.49 feet | |
| Support Structure Height | 1079.38 feet | |
| Ground Elevation Above Mean Sea Level (AMSL) | 849.73 feet | |
| Structure Type | TOWER - Free Standing or Guyed Structure | |
| Tower Owner | LIN Television of Texas, L.P. | |
| Date Constructed | 09/22/1965 |
| Facility ID | Call Sign | Service |
|---|---|---|
| 35920 | KXAN-TV | DTV |
| 35918 | KBVO-CD | DTV |
| 35882 | KTFO-CD | DTV |
| Users |
|---|
| 2 RPU licenses |
| 15 mwave licens |
| 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 |
| Section | Question | Response |
|---|---|---|
| Outside Project Management Services | Do you require outside project management services? | Yes |
| Number of Hours | 1000 | |
| Explanation | It will be necessary to schedule and coordinate multiple vendors, complete progress reports, and update Schedule 399. Station does not have available personnel or personnel trained in project management for such complex projects. | |
| 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 | No | |
| Environmental Assessment | No | |
| 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 | No | |
| Additional Field Engineering Service | Yes | |
| Number of Days | 20 | |
| Justification | It will be necessary to survey the site, plan the equipment, develop specifications for purchasing, and oversee multiple vendor RF projects. Station does not have available personnel or personnel trained in such services. |
| Section | Question | Response |
|---|---|---|
| AM Pattern Disturbance | Is an Impact Study needed? | No |
| Is Remediation needed? | No | |
| Facility Expenses | Name | N/A |
| Other Distributed Transmission System Expenses Not listed | N/A | |
| Name | N/A | |
| Is Notification of a Medical Facility required as a result of DTV broadcasting? | Yes | |
| Permit and Filing Costs | Local Zoning | No |
| Non-zoning permits | Yes | |
| BLM or NFS Coordination | No | |
| FCC Construction Permit Minor Change | Yes | |
| FCC License to Cover Application | Yes | |
| FCC Special Temporary Authority Application | Yes | |
| Other Miscellaneous Expenses | Does this relocation require paying Disposal Costs (for equipment and other waste, net of any salvage value)? | Yes |
| Does this relocation require Equipment Delivery or Handling Charges not otherwise included in individual item costs? | Yes | |
| Does this relocation require Equipment Storage? | Yes | |
| Does this relocation require the Development and Airing of an Announcement regarding an upcoming channel change? | Yes | |
| Does this relocation require MVPD Notification of a Channel Change? | Yes |
| Description | Predetermined Cost Estimate |
Estimated Cost | Estimated Cost Justification | Actual Cost | Actual Cost Justification |
|---|---|---|---|---|---|
| Sub-total | $1,167,200.00 | $1,043,600.00 | N/A | $63,886.50 | N/A |
| Total for all systems | $4,522,502.00 | $4,026,455.30 | N/A | $1,076,316.08 | N/A |
| Primary Transmitter THU9evo-36 | $1,167,200.00 | $1,043,600.00 | $63,886.50 | ||
| Additional Interior RF System | $140,000.00 | $140,000.00 | N/A | $63,886.50 | N/A |
| Switchgear - industrial 800 amp | $38,200.00 | $37,150.00 | N/A | N/A | N/A |
| UHF - Liquid Cooled Solid State Transmitter 21 - 31 kW | $947,000.00 | $825,600.00 | Quoted cost is lower than the IOT equivalent. Cost revised from 788,930 to 825,600 per Rohde & Schwarz quote 132940.2 attached. | $0.00 | N/A |
| Transformer 3 phase/480v - 300 KVA | $36,800.00 | $35,850.00 | N/A | N/A | N/A |
| 3" Rigid Conduit and Wiring (Cost per foot) | $5,200.00 | $5,000.00 | N/A | N/A | N/A |
| Actual Information Description | File Name |
|---|---|
| Additional Interior RF System | |
| Switchgear - industrial 800 amp | Information not provided. |
| UHF - Liquid Cooled Solid State Transmitter 21 - 31 kW | Information not provided. |
| Transformer 3 phase/480v - 300 KVA | Information not provided. |
| 3" Rigid Conduit and Wiring (Cost per foot) | Information not provided. |
| Description | Predetermined Cost Estimate |
Estimated Cost | Estimated Cost Justification | Actual Cost | Actual Cost Justification |
|---|---|---|---|---|---|
| Sub-total | $755,202.00 | $649,672.00 | N/A | $467,880.30 | N/A |
| Total for all systems | $4,522,502.00 | $4,026,455.30 | N/A | $1,076,316.08 | N/A |
| Interim Antenna TFU-WB-24 C160 | $282,090.00 | $273,855.00 | $135,405.00 | ||
| Pattern scatter analysis for side mount high/med power antennas (if not included in antenna base cost) | $5,260.00 | $5,120.00 | N/A | N/A | N/A |
| UHF - High Power, Side Mount, basic slot antenna, 24 bay,, 950 kW input, directional,, horizontally polarized | $150,450.00 | $150,450.00 | See Dielectric Quote Number DMS127-3. KNVA will share interim antenna with KXAN; however, KXAN is a "Non-Repack" station; therefore, expenses are not shared. Interim antenna is required for stations to remain on-air while main facility is built-out. | $135,405.00 | N/A |
| Elbow complex, single channel, at antenna input, per 6 1/8. feedline (if needed) | $12,300.00 | $12,000.00 | N/A | N/A | N/A |
| Side mount brackets for high power antennas (if not included in antenna base cost) | $23,150.00 | $22,500.00 | N/A | N/A | N/A |
| New combiner, cost per channel (without antenna) | $84,200.00 | $77,385.00 | See attached Dielectric quote (Quote No. 800047CMZ). NOTE: See updated repack transition plan. | N/A | N/A |
| Sweep test of existing antenna | $6,730.00 | $6,400.00 | See attached Dielectric quote (Quote No. DMS127-3). | N/A | N/A |
| Primary Antenna TFU-22GTH/VP-R O6 TC | $473,112.00 | $375,817.00 | $332,475.30 | ||
| ANTENNA MOUNTING WEDDING CAKE | $18,300.00 | $18,300.00 | See attached Dielectric Quote (Quote No. DMS095-2). NOTE: See updated repack transition plan. | $16,470.00 | N/A |
| ANTENNA SUPPORT POLE | $119,044.00 | $119,044.00 | See attached Dielectric Quote (Quote No. DMS095-2). NOTE: See updated repack transition plan. | $107,139.60 | N/A |
| Elbow complex, broadband, at antenna input, per 8 3/16. feedline (if needed) | $18,950.00 | $16,650.00 | See attached Dielectric Quote (Quote No. DMS095-2). NOTE: See updated repack transition plan. | $14,985.00 | N/A |
| UHF - High Power Top Mount (200-1000 kW), One station antenna , elliptically or circularly polarized | $289,500.00 | $194,835.00 | See attached Dielectric Quote (Quote No. DMS095-2). NOTE: Costs for V-pol fill have been removed. NOTE: See updated repack transition plan. | $175,351.50 | N/A |
| Sweep test of existing antenna | $6,730.00 | $6,400.00 | See attached Dielectric Quote (Quote No. DMS095-2). | N/A | N/A |
| FEED THROUGH COMPONENTS | $20,588.00 | $20,588.00 | See attached Dielectric Quote (Quote No. DMS095-2). NOTE: See updated repack transition plan. | $18,529.20 | N/A |
| Actual Information Description | File Name |
|---|---|
| Pattern scatter analysis for side mount high/med power antennas (if not included in antenna base cost) | Information not provided. |
| UHF - High Power, Side Mount, basic slot antenna, 24 bay,, 950 kW input, directional,, horizontally polarized | |
| Elbow complex, single channel, at antenna input, per 6 1/8. feedline (if needed) | Information not provided. |
| Side mount brackets for high power antennas (if not included in antenna base cost) | Information not provided. |
| New combiner, cost per channel (without antenna) | Information not provided. |
| Sweep test of existing antenna | Information not provided. |
| ANTENNA MOUNTING WEDDING CAKE | |
| ANTENNA SUPPORT POLE | |
| Elbow complex, broadband, at antenna input, per 8 3/16. feedline (if needed) | |
| UHF - High Power Top Mount (200-1000 kW), One station antenna , elliptically or circularly polarized | |
| Sweep test of existing antenna | Information not provided. |
| FEED THROUGH COMPONENTS |
| Description | Predetermined Cost Estimate |
Estimated Cost | Estimated Cost Justification | Actual Cost | Actual Cost Justification |
|---|---|---|---|---|---|
| Sub-total | $668,250.00 | $447,980.30 | N/A | $403,182.28 | N/A |
| Total for all systems | $4,522,502.00 | $4,026,455.30 | N/A | $1,076,316.08 | N/A |
| Interim Transmission Line | $217,150.00 | $147,251.30 | $132,526.18 | ||
| Rigid Transmission Line - copper, 6 1/8" | $217,150.00 | $147,251.30 | See Dielectric Quote Number DMS127-3. KNVA will share Interim transmission line with KXAN; however, KXAN is a "Non-Repack" station; therefore, expenses are not shared. Interim line is required for stations to remain on-air while main facility is built-out | $132,526.18 | N/A |
| Primary Transmission Line | $451,100.00 | $300,729.00 | $270,656.10 | ||
| Rigid Transmission Line - copper, 8 3/16" | $451,100.00 | $300,729.00 | See attached Dielectric Quote (Quote No. DMS095-2). NOTE: See updated repack transition plan. | $270,656.10 | N/A |
| Actual Information Description | File Name |
|---|---|
| Rigid Transmission Line - copper, 6 1/8" | |
| Rigid Transmission Line - copper, 8 3/16" |
| Description | Predetermined Cost Estimate |
Estimated Cost | Estimated Cost Justification | Actual Cost | Actual Cost Justification |
|---|---|---|---|---|---|
| Sub-total | $1,499,300.00 | $1,459,100.00 | N/A | $141,367.00 | N/A |
| Total for all systems | $4,522,502.00 | $4,026,455.30 | N/A | $1,076,316.08 | N/A |
| Primary Tower TOWER | $1,499,300.00 | $1,459,100.00 | $141,367.00 | ||
| Serious tower reinforcement/modifications | $1,052,000.00 | $1,024,000.00 | NOTE: See updated repack transition plan. | $123,867.00 | N/A |
| Complex Tower (includes, for example, those with candelabras and/or stacked antennas) | $421,000.00 | $409,500.00 | NOTE: See updated repack transition plan. | N/A | N/A |
| Tower mapping for an undocumented/poorly documented tower and preparation of documentation necessary for tower load study | $26,300.00 | $25,600.00 | N/A | $17,500.00 | N/A |
| Actual Information Description | File Name |
|---|---|
| Serious tower reinforcement/modifications | |
| Complex Tower (includes, for example, those with candelabras and/or stacked antennas) | Information not provided. |
| Tower mapping for an undocumented/poorly documented tower and preparation of documentation necessary for tower load study |
| Description | Predetermined Cost Estimate |
Estimated Cost | Estimated Cost Justification | Actual Cost | Actual Cost Justification |
|---|---|---|---|---|---|
| Sub-total | $310,860.00 | $304,755.00 | N/A | $0.00 | N/A |
| Total for all systems | $4,522,502.00 | $4,026,455.30 | N/A | $1,076,316.08 | N/A |
| Outside Professional Services | $310,860.00 | $304,755.00 | $0.00 | ||
| FAA consultant, including cost of preparing FAA Form 7460 (Notice of Proposed Construction), if needed for height increase | $2,105.00 | $2,050.00 | N/A | N/A | N/A |
| Project management of the transition | $158,000.00 | $154,000.00 | N/A | $0.00 | N/A |
| Prepare and or review reimbursement form | $2,630.00 | $2,560.00 | N/A | $0.00 | N/A |
| Prepare request for Special Temporary Authorization | $4,100.00 | $3,070.00 | N/A | N/A | N/A |
| Prepare engineering section of FCC Form 2100 (main), License to Cover Application | $1,580.00 | $1,535.00 | N/A | N/A | N/A |
| Prepare engineering section of FCC Form 2100 (main), Construction Permit Application | $3,155.00 | $3,070.00 | N/A | $0.00 | N/A |
| Perform engineering study for new channel assignment and antenna development | $7,360.00 | $7,170.00 | N/A | $0.00 | N/A |
| Address transition timing and coordination issues w/ other stations and wireless | $2,630.00 | $2,560.00 | N/A | N/A | N/A |
| Attorney Fees - Prepare and File FCC Form 2100 (main), Construction Permit Application | $5,260.00 | $5,120.00 | N/A | N/A | N/A |
| Attorney Fees -Prepare and File FCC Form 2100 (main), License to Cover Application | $2,365.00 | $2,305.00 | N/A | N/A | N/A |
| Attorney Fees - Negotiation of lease and other matters for shared locations | $4,210.00 | $4,095.00 | N/A | N/A | N/A |
| Attorney Fees - Prepare and File request for Special Temporary Authorization | $7,360.00 | $7,170.00 | N/A | N/A | N/A |
| ASR modification (prepare FCC Form 854) | $2,105.00 | $2,050.00 | N/A | N/A | N/A |
| Additional Field Engineering Service, 20 Days | $108,000.00 | $108,000.00 | N/A | N/A | N/A |
| Description | Predetermined Cost Estimate |
Estimated Cost | Estimated Cost Justification | Actual Cost | Actual Cost Justification |
|---|---|---|---|---|---|
| Sub-total | $121,690.00 | $121,348.00 | N/A | $0.00 | N/A |
| Total for all systems | $4,522,502.00 | $4,026,455.30 | N/A | $1,076,316.08 | N/A |
| Other Expenses | $121,690.00 | $121,348.00 | $0.00 | ||
| FCC Filing Fees - Form 2100 license to cover application | $335.00 | $333.00 | 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 - Special Temporary Authorization request | $195.00 | $195.00 | N/A | N/A | N/A |
| MVPD Notification of Channel Change | $2,000.00 | $2,000.00 | N/A | N/A | N/A |
| Develop and air announcement of upcoming channel change | $6,500.00 | $6,500.00 | Production time to produce spots and crawls for viewer notification. | $0.00 | N/A |
| Equipment Storage | $25,000.00 | $25,000.00 | N/A | N/A | N/A |
| Equipment Delivery and Handling Charges | $25,000.00 | $25,000.00 | N/A | N/A | N/A |
| DTV Medical Facility Notification | $11,550.00 | $11,250.00 | N/A | N/A | N/A |
| Disposal Costs (for equipment and other waste, net of any salvage value) | $25,000.00 | $25,000.00 | N/A | N/A | N/A |
| Non-zoning permits | $25,000.00 | $25,000.00 | N/A | N/A | N/A |
| Predetermined Cost Estimate |
Estimated Cost | Actual Cost | |
|---|---|---|---|
| Total for all systems | $4,522,502.00 | $4,026,455.30 | $1,076,316.08 |
| Question | Response |
|---|---|
| The facility has ceased operating on its pre-auction channel. | No |
| Construction of final facilities or all necessary modifications are complete. | No |
| All receipts for reimbursement have been submitted no further costs are expected to be incurred. Note this will lock the Form 399 from further editing and begin close-out procedures with the Fund Administrator. | No |
| Section | Question | Response |
|---|---|---|
| Submission of Estimated Expenses Statements | WILLFUL FALSE STATEMENTS ON THIS FORM ARE PUNISHABLE BY FINE AND/OR IMPRISONMENT (U.S. CODE, TITLE 18, SECTION 1001), AND/OR REVOCATION OF ANY STATION LICENSE OR CONSTRUCTION PERMIT (U.S. CODE, TITLE 47, SECTION 312(a)(1), AND/OR FORFEITURE (U.S. CODE, TITLE 47, SECTION 503), AND ANY FALSE STATEMENTS COULD SUBJECT THIS ENTITY TO LIABILITY UNDER THE FALSE CLAIMS ACT. |
|
| I declare, under penalty of perjury, that I am an authorized representative of the above-named applicant for the Authorization(s) specified above. | Thomas J. Vaughan President 11/29/2018 |
| Section | Question | Response |
|---|---|---|
| Submission of Actual Cost Documentation Statements | WILLFUL FALSE, FRAUDULENT, OR FICTITIOUS STATEMENTS ON THIS FORM ARE PUNISHABLE BY FINE AND/OR IMPRISIONMENT (U.S. CODE, TITLE 18, SECTION 1001), AND/OR REVOCATION OF ANY STATION LICENSE OR CONSTRUCTION PERMIT (U.S. CODE, TITLE 47, SECTION 312(a)(1), AND/OR FORFEITURE (U.S. CODE, TITLE 47, SECTION 503), AND ANY FALSE AND/OR FRAUDULENT STATEMENTS COULD SUBJECT THIS ENTITY TO LIABILITY UNDER THE FALSE CLAIMS ACT (U.S. CODE, TITLE 31, SECTIONS 3729-3733). |
|
| I declare, under penalty of perjury, that I am an authorized representative of the above-named applicant for the Authorization(s) specified above. | Thomas J. Vaughan President 11/29/2018 |
