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:
0000028530
FRN:
0007997810
Facility ID:
35841
Repack Channel:
33 (UHF)
Entity:
Broadcaster
Filing Status:
Submitted
Date Submitted:
05/03/2019

Applicant Information

Back to Top

Applicant Name, Type, and Contact Information

Applicant Address Phone Email Applicant Type

KUVN LICENSE PARTNERSHIP, L.P.

Doing Business As: KUVN 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

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 Temporary operation from ATC's Cedar Hill South (CHS) site while ATC Milton site structure/antennas are revised. Replace backup transmitter and transmission line. Provide auxiliary capability at CHS site. See attached Implementation Plan for details.

Transmitters

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

Auxiliary Transmitter

Back to Top

Existing Transmitter Information

Section Question Response
Existing Transmitter Description Type of change Purchase New
Use Auxiliary (Backup)
Description of Use During failure or maintenance of main transmitter and to limit RF exposure during tower work.
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 DHD60P2
Year 2003
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 Backup during main transmitter failure or maintenance and when power reduction required
Change Type Purchase New
Is this a request for upgraded equipment? No
Manufacturer
Model THU9-20
Transmitter Type Solid state
IOT Power Type  
Other  
Power capacity  
Solid State Cooling Liquid
Solid State Power Capacity 22 kw
Other Transmitter Type  
Justification for New Transmitter Existing backup transmitter incapable of operation on assigned channel - see attached Backup Transmitter Info document.

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 No
Description  
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 THU9-30
Year 2014
Type Solid state
IOT Power Type  
Description  
Power capacity  
Solid State Cooling Liquid
Solid State Power Capacity 32 kw
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? No
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 Existing 32 kW transmitter incapable of 33.4 kW amplifier power output required to achieve same service area as new channel assigned facilities. See attached Main Transmitter Selection Info document.

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 400V electric power distribution to two new transmitter cabinets, pump units, and heat exchangers
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  

Primary Transmitter

Back to Top

Other Transmitter Cost Not Listed

Name Description

Channel combining RF subsystem

Channel combining mask filter, second channel mask filter, output switch, test load, and interconnecting coax components - see attached KUVN RFSS Cost document

Interim Transmitter

Back to Top

New Transmitter Costs

Section Question Response
New Transmitter Use Interim
Description of Use  
Change Type Lease New
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 Enable interim operation from Cedar Hill South site during tower reconfiguration and antenna replacement at KUVN-DT's Cedar Hill Milton site, using new KSTR-DT transmitter

Interim 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 No
Description  
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  
Inside RF System Is an additional interior RF system required to support this interim transmitter? Yes

Interim 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

Existing Antenna Information

Section Question Response
Existing Antenna Description Type of change Purchase New
Antenna Use Auxiliary (Backup)
Description of Use During failure or maintenance of main antenna
Ownership Owned
Owner N/A
Site N/A
Is the existing antenna shared with another station or stations? No
Is the existing antenna directional? 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 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: 220.00 kW
Manufacturer
Model ATW25H6-ETOL-23H
Year 2002

Auxiliary Antenna

Back to Top

New Antenna Costs

Section Question Response
New Antenna Description Use Auxiliary (Backup)
Description of Use During failure, maintenance, or RF exposure control of main facility
Change Type Purchase New
Is this a request for upgraded equipment? No
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 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: 450.00 kW
Manufacturer
Model RFS SAA26-KSTR-G300-ET6R-3433
Year 2018
Justification for New Antenna Existing antenna is single-channel model incapable of operation on new channel. It is proposed to configure antenna of sister station KSTR to add dual-channel and elliptical polarization capability, to provide the auxiliary antenna for KUVN.

Auxiliary 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? 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 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? No

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 ATW30H4-ETCX-23H
Year 2002

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? 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 Top-mount stacked
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: 1000.00 kW
Manufacturer
Model TFU-26GTC/VP-R 4C190 DC SP
Year 2018
Justification for New Antenna Existing antenna is single-channel, incapable of operation on new channel. KSTR-DT will use this antenna temporarily, for initial operation after the cutover date. See attached Antenna Cost Information document.

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? Broadband
Feed Line Size 6 1/8 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

Auxiliary Transmission Line

Back to Top

Existing Transmission Line

Section Question Response
Existing Transmission Line Description Type of change Utilize Existing
Use Auxiliary (Backup)
Description of Use During failure and maintenance of main antenna
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 20'
Other Segment Length
Number of parallel runs 1
Length 1700 feet per run

Auxiliary Transmission Line

Back to Top

Other Transmission Line Expenses Not Listed

Information not provided.

Primary Transmission Line

Back to Top

Existing Transmission Line

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 Waveguide
Diameter
Segment Length N/A
Other Segment Length
Number of parallel runs 1
Length 1700 feet per run

Primary Transmission Line

Back to Top

New Transmission Line

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
Segment Length 19 ½ '
Other Segment Length
Number of parallel runs 1
Length 1575 feet per run
Justification for New Transmission Line Existing waveguide to be removed to reduce tower loading; existing auxiliary transmission line 20' segment length is prohibited for the assigned new channel.

Primary Transmission Line

Back to Top

Other Transmission Line Expenses Not Listed

Name Description

Transmission Line Bridge

New Ice Bridge required to support new transmission lines from all four repack tenants space to tower, estimated to be 200 linear ft. This cost includes the materials, foundations and installation.

Interim Transmission Line

Back to Top

New Transmission Line

Section Question Response
New Transmission Line Costs Use Interim
Description of Use N/A
Change Type Purchase New
Type Rigid
Diameter 8 3/16 inches
Segment Length 20'
Other Segment Length
Number of parallel runs 1
Length 1705 feet per run
Justification for New Transmission Line Reconfiguration of KSTR-DT lines to accommodate temporary, pre-cutover operation of KUVN-DT from Cedar Hill South site.

Interim 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? Unknown
Existing Tower Structure Registration Do you have a tower registration number? Yes
ASR Number 1055009
Coordinates (NAD83) Latitude (NAD83) 32° 35' 22.0" N-
Longitude (NAD83) 096° 58' 12.9" W-
Overall Structure Height 1550.83 feet
Support Structure Height 1453.07 feet
Ground Elevation Above Mean Sea Level (AMSL) 829.71 feet
Structure Type GTOWER - Guyed Structure Used for Communication Purposes
Tower Owner American Tower, LLC
Date Constructed 11/04/2008

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
11451 WRR FM
14524 KCBI FM
41380 KLNO FM
59702 KKDA-FM FM
6378 KZPS FM
26950 KATA-CD DTV
2809 KLTY FM

Other Types of Users

Users
KVFW-LD
K31GL-D
KHPK-LD
KJJM-LD
KNAV-LP
KODF-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: Serious 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? Yes

Primary Tower

Back to Top

Other Tower Expenses Not Listed

Name Description

Tower Permit Drawing Package

The generation of a construction drawing package for one (1) broadcasters/customers.

Ground and Building Permit Drawing Package

The generation of a construction drawing package for one (1) broadcasters/customers.

Tower construction PM

(60) hours on Modification project management and RF installation project management.

Auxiliary Tower

Back to Top

Add Tower

Section Question Response
Existing Tower Description Type of change Modify Existing
Tower Use Auxiliary (Backup)
Description of Use Emergency, maintenance, & temporary operation
Ownership Leased
Is this tower consider Complex? Candelabra
Is this tower currently shared with any other stations? Yes
One or more FM, AM or TV radio broadcaster(s) Yes
Others Types of Users No
Is tower documented for structural analysis? Yes
Is tower compliant with Rev G? No
Existing Tower Structure Registration Do you have a tower registration number? Yes
ASR Number 1059733
Coordinates (NAD83) Latitude (NAD83) 32° 32' 36.0" N-
Longitude (NAD83) 096° 57' 33.0" W-
Overall Structure Height 1635.15 feet
Support Structure Height 1523.60 feet
Ground Elevation Above Mean Sea Level (AMSL) 813.97 feet
Structure Type GTOWER - Guyed Structure Used for Communication Purposes
Tower Owner American Towers, LLC
Date Constructed 06/18/2000

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
22201 KDAF DTV
23422 KTVT DTV
9627 KBFB FM
60534 KSTR-DT DTV
41380 KLNO FM
28624 KVIL FM
68834 KPXD-TV DTV
67195 KLUV FM
63779 KJKK FM
23440 KMVK FM
55768 KKXT FM
49326 KDTN DTV
67910 KDTX-TV DTV
49324 KERA-TV DTV
49323 KERA FM
42359 KTXD-TV DTV
17037 KDFI DTV
1087 KRLD-FM FM
51517 KTXA DTV

Auxiliary Tower

Back to Top

Tower Modification Costs

Section Question Response
Engineering Study Please what type of engineering study is required, if any: No study needed
Tower Reinforcements Please select whether tower reinforcements are needed: No reinforcements needed

Auxiliary Tower

Back to Top

Tower Rigging Costs

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

Auxiliary Tower

Back to Top

Other Tower Expenses Not Listed

Information not provided.

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 540
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 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 Yes
For Main Facility Yes
Prepare and file Form FCC License to Cover Application Yes
For Auxiliary Facility Yes
For Main Facility Yes
Prepare request for Special Temporary Authority Yes
Quantity 1
NEPA Section 106 environmental review Yes
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 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

See attached primary site American Tower site# 75253 cost estimate

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 Yes
Non-zoning permits No
BLM or NFS Coordination No
FCC Construction Permit Minor Change No
FCC License to Cover Application Yes
FCC Special Temporary Authority Application Yes
Other Miscellaneous Expenses Does this relocation require paying Disposal Costs (for equipment and other waste, net of any salvage value)? Yes
Does this relocation require Equipment Delivery or Handling Charges not otherwise included in individual item costs? 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

Site Lessor Administrative Fee

American Tower administrative fee, per attached schedule

Tree trimming and clearing

This cost is for the removal of trees and vegetation to ensure the proper clearance of taglines and laydown areas, required for construction.

American Tower Construction Fee

2% construction cost, excluding the material and equipment for electrical and building permits.

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 $4,112,374.00 $1,027,424.00 N/A $587,983.74 N/A
Total for all systems $7,952,574.66 $2,710,748.66 N/A $1,138,712.57 N/A
Interim Transmitter THU9-30evo $1,577,500.00 $30,000.00 $0.00
UHF - Liquid Cooled Solid State Transmitter 35 - 50 kW $1,434,000.00 $0.00 New KSTR-DT transmitter to be used for interim KUVN-DT operation prior to Phase 3 cutover date. Transmitter cost submitted by KSTR-DT. N/A N/A
UHF inside RF system including switching $143,500.00 $30,000.00 Channel 23 emission mask filter and interconnection components N/A N/A
Primary Transmitter THU9-30evo $1,612,874.00 $954,874.00 $587,983.74
Channel combining RF subsystem $155,191.00 $155,191.00 See attached KUVN RFSS Cost document. Dielectric quote (less item 5) $143,364, plus 8¼% sales/use tax $155,146.24 N/A
Other Electrical Service: 400V electric power distribution to two new transmitter cabinets, pump units, and heat exchangers $23,683.00 $23,683.00 See attached KUVN Electrical Distribution Cost document for quote for similar installation. N/A N/A
UHF - Liquid Cooled Solid State Transmitter 35 - 50 kW $1,434,000.00 $776,000.00 R&S THU9-24evo "equivalent service" transmitter $647,750, plus 8¼% sales/use tax, $10,000 freight, and 10% contingency - see attached Main Transmitter Selection Info document. $432,837.50 N/A
Auxiliary Transmitter THU9-20 $922,000.00 $42,550.00 $0.00
UHF - Liquid Cooled Solid State Transmitter 21 - 31 kW $922,000.00 $42,550.00 Conversion of 2014 THU9-30 transmitter to THU9-20, plus 8¼% sales/use tax. See attached Backup Transmitter Info document. N/A N/A

Components

Actual Information Description File Name
UHF - Liquid Cooled Solid State Transmitter 35 - 50 kW Information not provided.
UHF inside RF system including switching Information not provided.
Channel combining RF subsystem

Component Description:
RF SYSTEM CIF 8 POLE DUAL MODE 1/2 WAVE CH 33 W/G IN / OUT
Amount:
$50,890.88

Component Description:
RF SYSTEM CIF 8 POLE DUAL MODE 1/2 WAVE CH 33 W/G
Amount:
$52,127.68

Component Description:
RF SYSTEM CIF 8 POLE DUAL MODE 1/2 WAVE CH 33 W/G IN / OUT
Amount:
$52,127.68
Other Electrical Service: 400V electric power distribution to two new transmitter cabinets, pump units, and heat exchangers Information not provided.
UHF - Liquid Cooled Solid State Transmitter 35 - 50 kW

Component Description:
"Provide and Install RF Support Stand for hanging new Digital Television RF Filter"
Amount:
$5,300.00

Component Description:
DP 35% Downpayment PO# Line 1 THU9-30Evo : 46 kW UHF DTV transmitter
Amount:
$230,212.50

Component Description:
"DP 30% Downpayment PO# Line 3 (less $1,000.00 forecast fee) Installation, commissioning and proof of performance measurements."
Amount:
$197,325.00

Component Description:
Trans WR1150 X 6-50 CH48 Single Channel
Amount:
$5,001.06
UHF - Liquid Cooled Solid State Transmitter 21 - 31 kW Information not provided.

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 $582,850.00 $356,773.00 N/A $16,912.00 N/A
Total for all systems $7,952,574.66 $2,710,748.66 N/A $1,138,712.57 N/A
Primary Antenna TFU-26GTC/VP-R 4C190 DC SP $301,350.00 $341,185.00 $16,912.00
Elbow complex, broadband, at antenna input, per 6 1/8. feedline (if needed) $13,300.00 $18,300.00 See attached Antenna Cost Info document, with Dielectric quote. $12,432.00 N/A
Sweep test of existing antenna $6,550.00 $6,400.00 N/A $4,480.00 N/A
UHF - High Power Top Mount (200-1000 kW), One station antenna , elliptically or circularly polarized $281,500.00 $316,485.00 See Dielectric quote in attached Antenna Cost Info document, plus 8¼% sales/use tax and quoted freight estimate. $0.00 N/A
Auxiliary Antenna RFS SAA26-KSTR-G300-ET6R-3433 $281,500.00 $15,588.00 $0.00
UHF - High Power Top Mount (200-1000 kW), One station antenna , elliptically or circularly polarized $281,500.00 $15,588.00 Cost of adding second channel capability to antenna - see attached Antenna Cost Info document and included Dielectric quote. $0.00 N/A

Components

Actual Information Description File Name
Elbow complex, broadband, at antenna input, per 6 1/8. feedline (if needed)

Component Description:
Primary Antenna - Elbow Complex, Broadband, 6 1/8"
Amount:
$6,216.00

Component Description:
Primary Antenna - Elbow Complex, Broadband, 6 1/8"
Amount:
$6,216.00
Sweep test of existing antenna

Component Description:
Sweep test
Amount:
$2,240.00

Component Description:
Sweep Test
Amount:
$2,240.00
UHF - High Power Top Mount (200-1000 kW), One station antenna , elliptically or circularly polarized Information not provided.
UHF - High Power Top Mount (200-1000 kW), One station antenna , elliptically or circularly polarized 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 $1,131,140.00 $604,885.00 N/A $423,656.40 N/A
Total for all systems $7,952,574.66 $2,710,748.66 N/A $1,138,712.57 N/A
Interim Transmission Line $576,290.00 $70,385.00 $0.00
Rigid Transmission Line - copper, 8 3/16" $576,290.00 $70,385.00 $65,021 plus 8¼% sales/use tax; see attached Interim Line Cost Info document and included quotes. N/A N/A
Primary Transmission Line $554,850.00 $534,500.00 $423,656.40
Rigid Transmission Line - copper, 8 3/16" $532,350.00 $512,000.00 N/A $423,656.40 N/A
Transmission Line Bridge $22,500.00 $22,500.00 See attached American Tower site# 75253 cost estimate line 136. $0.00 N/A
Auxiliary Transmission Line $0.00 $0.00 $0.00

Components

Actual Information Description File Name
Rigid Transmission Line - copper, 8 3/16" Information not provided.
Rigid Transmission Line - copper, 8 3/16"

Component Description:
Feed through complex, consists of approx. 52 ft of required 6-75 cut sections
Amount:
$42,118.00

Component Description:
Please deny this invoice
Amount:
N/A

Component Description:
ELBOW COMPLEX, BROADBAND AT ANTENNA INPUT FOR 8-3/16" 75 OHM FOR CH 33/34.
Amount:
$17,760.00

Component Description:
Primary Transmission Line - Rigid Transmission Line - Copper 8 3/16"
Amount:
$134,399.44

Component Description:
New Transmission Line
Amount:
$134,399.44

Component Description:
RIGID TRANSMISSION LINE
Amount:
$94,979.52
Transmission Line Bridge Information not provided.

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 $1,886,550.00 $520,159.00 N/A $84,880.63 N/A
Total for all systems $7,952,574.66 $2,710,748.66 N/A $1,138,712.57 N/A
Auxiliary Tower GTOWER $409,500.00 $75,000.00 $73,880.63
Complex Tower (includes, for example, those with candelabras and/or stacked antennas) $409,500.00 $75,000.00 N/A $73,880.63 N/A
Primary Tower GTOWER $1,477,050.00 $445,159.00 $11,000.00
Tower Helicopter Lift $7,200.00 $7,200.00 N/A $7,200.00 N/A
Tower construction PM $7,500.00 $7,500.00 See attached American Tower site# 75253 cost estimate line 170. N/A N/A
Ground and Building Permit Drawing Package $4,700.00 $4,700.00 See attached American Tower site# 75253 cost estimate line 168. N/A N/A
Tower Permit Drawing Package $4,700.00 $4,700.00 See attached American Tower site# 75253 cost estimate line 167. N/A N/A
Structural engineering tower load study for a documented tower with candelabra $19,450.00 $8,760.00 N/A $3,800.00 N/A
Serious tower reinforcement/modifications $1,024,000.00 $224,752.00 Cost per attached American Tower 75253 Dallas Milton estimate spreadsheet $0.00 N/A
Complex Tower (includes, for example, those with candelabras and/or stacked antennas) $409,500.00 $187,547.00 Cost per attached American Tower 75253 Dallas Milton estimate spreadsheet N/A N/A

Components

Actual Information Description File Name
Complex Tower (includes, for example, those with candelabras and/or stacked antennas)

Component Description:
"Per Purchase Order # 50138 Balance of Contract for KSTR/KUVN waveguide switchover Total Contract $68,250.00 minus down payment of $24,250.00, Texas City & State Sales Tax"
Amount:
$47,630.00

Component Description:
50% of total- PO# 50138 details attached
Amount:
$26,250.63
Tower Helicopter Lift

Component Description:
Helicopter lifting lug add on lug C-70715
Amount:
$7,200.00
Tower construction PM Information not provided.
Ground and Building Permit Drawing Package Information not provided.
Tower Permit Drawing Package Information not provided.
Structural engineering tower load study for a documented tower with candelabra

Component Description:
Broadcast Structural
Amount:
$3,800.00
Serious tower reinforcement/modifications Information not provided.
Complex Tower (includes, for example, those with candelabras and/or stacked antennas) 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 $155,470.00 $118,580.00 N/A $25,279.80 N/A
Total for all systems $7,952,574.66 $2,710,748.66 N/A $1,138,712.57 N/A
Outside Professional Services $155,470.00 $118,580.00 $25,279.80
Project management of the transition $83,160.00 $81,000.00 N/A $25,279.80 N/A
Perform engineering study for new channel assignment and antenna development $7,170.00 $3,500.00 N/A N/A N/A
Migratory Bird Assesment $350.00 $350.00 See attached American Tower site# 75253 cost estimate line 198. N/A N/A
FAA consultant, including cost of preparing FAA Form 7460 (Notice of Proposed Construction), if needed for height increase $2,050.00 $1,400.00 N/A N/A N/A
ASR modification (prepare FCC Form 854) $2,050.00 $500.00 N/A N/A N/A
NEPA Section 106 environmental review, if needed $6,140.00 $1,080.00 N/A N/A N/A
Attorney Fees - Prepare and File request for Special Temporary Authorization $3,585.00 $2,500.00 N/A N/A N/A
Attorney Fees - Negotiation of lease and other matters for shared locations $4,095.00 $4,000.00 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
Attorney Fees - Aux Antenna, prepare and File Form 2100 Construction Permit or License Application $4,100.00 $2,000.00 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
Prepare request for Special Temporary Authorization $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
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, Construction Permit Application $2,050.00 $2,000.00 N/A N/A N/A
Address transition timing and coordination issues w/ other stations and wireless $2,560.00 $2,500.00 American Tower tenant coordination fee, see attached ATC site# 75253 cost estimate line 175. 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 Exposure Measurements $20,500.00 $3,000.00 N/A N/A N/A
Prepare and or review reimbursement form $2,560.00 $2,500.00 N/A N/A N/A

Components

Actual Information Description File Name
Project management of the transition

Component Description:
Project Management
Amount:
$5,806.25

Component Description:
Project Management
Amount:
$1,237.30

Component Description:
Project Management
Amount:
$1,863.15

Component Description:
Project Management
Amount:
$220.50

Component Description:
Project management services
Amount:
$225.00

Component Description:
Project management services
Amount:
$235.50

Component Description:
Project management services
Amount:
$534.00

Component Description:
Project management services
Amount:
$949.50

Component Description:
Project Management
Amount:
$1,746.10

Component Description:
Project management
Amount:
$4,676.30

Component Description:
Project management services
Amount:
$490.50

Component Description:
Project Management
Amount:
$2,281.95

Component Description:
Project management services
Amount:
$1,026.00

Component Description:
Project management services
Amount:
$184.50

Component Description:
Project Management
Amount:
$3,803.25
Perform engineering study for new channel assignment and antenna development Information not provided.
Migratory Bird Assesment Information not provided.
FAA consultant, including cost of preparing FAA Form 7460 (Notice of Proposed Construction), if needed for height increase Information not provided.
ASR modification (prepare FCC Form 854) Information not provided.
NEPA Section 106 environmental review, if needed Information not provided.
Attorney Fees - Prepare and File request for Special Temporary Authorization Information not provided.
Attorney Fees - Negotiation of lease and other matters for shared locations Information not provided.
Attorney Fees -Prepare and File FCC Form 2100 (main), License to Cover Application Information not provided.
Attorney Fees - Aux Antenna, prepare and File Form 2100 Construction Permit or License 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 Information not provided.
RF Consulting Engineer Fees- Aux Antenna: Prepare engineering section of FCC Form 2100, License to Cover Application Information not provided.
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, Construction Permit Application Information not provided.
Address transition timing and coordination issues w/ other stations and wireless Information not provided.
Prepare engineering section of FCC Form 2100 (main), Construction Permit Application Information not provided.
RF Exposure Measurements Information not provided.
Prepare and or review reimbursement form 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 $84,190.66 $82,927.66 N/A $0.00 N/A
Total for all systems $7,952,574.66 $2,710,748.66 N/A $1,138,712.57 N/A
Other Expenses $84,190.66 $82,927.66 $0.00
American Tower Construction Fee $10,000.00 $10,000.00 See attached American Tower site# 75253 cost estimate line 219. N/A N/A
Tree trimming and clearing $1,600.00 $1,600.00 See attached American Tower site# 75253 cost estimate line 223. N/A N/A
Site Lessor Administrative Fee $18,960.00 $18,960.00 Two sites, $9,480 per site, per American Tower price list, attached. N/A N/A
Disposal Costs (for equipment and other waste, net of any salvage value) $37,152.66 $37,152.66 Quotes from Eagle Engineering and Marsand attached. $0.00 N/A
Local Zoning $4,700.00 $4,700.00 See attached American Tower site# 75253 cost estimate line 207. N/A N/A
DTV Medical Facility Notification $11,250.00 $10,000.00 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
FCC Filing Fees - Special Temporary Authorization request $195.00 $190.00 N/A N/A N/A

Components

Actual Information Description File Name
American Tower Construction Fee Information not provided.
Tree trimming and clearing Information not provided.
Site Lessor Administrative Fee Information not provided.
Disposal Costs (for equipment and other waste, net of any salvage value)

Component Description:
Payment 50% of total 27,652.66- disposal costs- view PO attached
Amount:
$13,826.33
Local Zoning Information not provided.
DTV Medical Facility Notification Information not provided.
FCC Filing Fees - Form 2100 license to cover application Information not provided.
FCC Filing Fees - Special Temporary Authorization request Information not provided.

Cost Information

Back to Top

Grand Total

Predetermined
Cost Estimate
Estimated Cost Actual Cost
Total for all systems $7,952,574.66 $2,710,748.66 $1,138,712.57

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


05/03/2019

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


05/03/2019

Attachments

Back to Top