Applicant | Address | Phone | 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 |
Applicant | Address | Phone | |
---|---|---|---|
[Confidential] |
|
|
|
Applicant | Address | Phone | |
---|---|---|---|
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 |
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. |
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 | 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 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 | |
Solid State Cooling | Air Cooled | |
Solid State Power Capacity | 14 kW |
Section | Question | Response |
---|---|---|
New Transmitter | Use | Auxiliary (Backup) |
Change Type | Purchase New | |
Is this a request for upgraded equipment? | No | |
Manufacturer | ||
Model | THU9-6evo | |
Transmitter Type | Solid State | |
Solid State Cooling | Liquid Cooled | |
Solid State Power capacity | 9.8 kW | |
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. |
Section | Question | Response |
---|---|---|
Electrical Service | Service Entrance (3 phases 800A 208V) | No |
Switchgear (industrial 800 amp) | No | |
Transformer (480V) | No | |
Power | N/A | |
Rigid Conduit and Wiring | No | |
Size | N/A | |
Length | N/A | |
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 | N/A | |
Size | N/A | |
Other Size | N/A | |
Transmitter Building Addition/Modification or Leasehold Improvement | Does the Transmitter Building require an addition, modification, other leashold improvement? | No |
Size | N/A | |
Channel 14 Costs | Is an RF Consulting Engineer needed? | N/A |
Is a channel 14 Mask Filer needed? | N/A | |
Is additional field engineering time needed? | N/A | |
Number of Days | N/A |
Section | Question | Response |
---|---|---|
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 | CD3200P2 | |
Year | 2001 | |
Type | Inductive Output Tube | |
IOT Power Type | Two | |
Power Capacity | 42 kW |
Section | Question | Response |
---|---|---|
New Transmitter | Use | Primary (Main) |
Change Type | Purchase New | |
Is this a request for upgraded equipment? | Yes | |
Manufacturer | ||
Model | THU9-30evo | |
Transmitter Type | Solid State | |
Solid State Cooling | Liquid Cooled | |
Solid State Power capacity | 46 kW | |
Justification for New Transmitter | See attached Main Transmitter Selection Info document; existing transmitter incapable of operation below channel 40 |
Section | Question | Response |
---|---|---|
Electrical Service | Service Entrance (3 phases 800A 208V) | No |
Switchgear (industrial 800 amp) | No | |
Transformer (480V) | No | |
Power | N/A | |
Rigid Conduit and Wiring | No | |
Size | N/A | |
Length | N/A | |
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 | 20 tons | |
Other Size | N/A | |
Transmitter Building Addition/Modification or Leasehold Improvement | Does the Transmitter Building require an addition, modification, other leashold improvement? | No |
Size | N/A | |
Channel 14 Costs | Is an RF Consulting Engineer needed? | N/A |
Is a channel 14 Mask Filer needed? | N/A | |
Is additional field engineering time needed? | N/A | |
Number of Days | N/A |
Section | Question | Response |
---|---|---|
Antenna Related Expenses | Do you have antenna related expenses? | Yes |
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 | |
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: | 340.0 kW | |
Manufacturer | RFS | |
Model | PHO80U22211E | |
Year | 2002 |
Facility ID | Call Sign |
---|---|
12895 | KETH-TV |
17746 | KBPX-LD |
24436 | KLTJ |
58835 | KPXB-TV |
60537 | KFTH-DT |
Section | Question | Response |
---|---|---|
Sweep Test of Existing Antenna | Do you need a sweep test of existing antenna? | No |
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 |
RF Channel Number |
---|
30 |
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 | |
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: | 1000.0 kW | |
Manufacturer | ||
Model | ATW27H4-ETCL-45H | |
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? | 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 Types | Class | Full Power |
Mounting | Top Mount | |
Antenna position in stack | Not in Stack | |
Polarization | Elliptical | |
Type | Slotted Coaxial | |
Number of Stations Supported | N/A | |
Number of Panels/Bays | N/A | |
Lower Limit | N/A | |
Upper Limit | N/A | |
Design power capacity in use | N/A | |
Other Antenna Type | N/A | |
ERP: | 1000.0 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. |
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 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 |
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 | 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 | |
Other Diameter | N/A | |
Segment Length | 19 3/4 inches | |
Other Segment Length | N/A | |
Number of parallel runs | 1 | |
Length | 2094 feet per run |
Name | Description |
---|---|
Line Sweep Test |
Determine if existing line is suitable for new channel |
Main Transmission Line Equipment |
Hangers and Flanges |
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 | |
Other Diameter | N/A | |
Segment Length | 20 inches | |
Other Segment Length | N/A | |
Number of parallel runs | 1 | |
Length | 150 feet per run |
Name | Description |
---|---|
Aux. Transmission Line |
Aux. Line - Sweep test |
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? | 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 |
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 |
Users |
---|
KUVM-LD |
KHLM-LD |
KCHV-LD |
K236AR |
K227BD |
K273CW |
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 |
Section | Question | Response |
---|---|---|
Tower Rigging Costs | Complex Tower | Candelabra |
Helicopter Services Required | Are helicopter services required? | No |
Name | Description |
---|---|
Access Road Repair |
The cost associated damage to the access road, driveway caused by trenching (electrical and foundation installations) and equipment mobilization |
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. |
Tower Permit Drawing Package |
Basic drawing package for municipality permitting. |
Section | Question | Response |
---|---|---|
Outside Project Management Services | Do you require outside project management services? | Yes |
Number of Hours | 1115 | |
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 |
Name | Description |
---|---|
American Tower PM Fee |
Project management fee for the transition of broadcasters. Scheduling and management of the timelines and schedules occurring during the repack. |
Auxiliary Site RF PM |
RF Project Management for reconfiguration of broadband antenna combiner modules |
Migratory Bird Assesment |
Assessment and permitting of impact to bird migration |
Tower Construction PM Fee |
Tower Modification Project Mgmt |
Other Expenses Not Listed |
Other Expenses Not Listed - RF System Test |
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 |
Name | Description |
---|---|
Tower Lessor Administration Fee |
Tower lessor's fee for administration of station's changes and lease modification |
Description | Predetermined Cost Estimate |
Estimated Cost | Estimated Cost Justification | Actual Cost | Actual Cost Justification |
---|---|---|---|---|---|
Sub-total | $2,039,247.92 | $1,281,747.92 | N/A | $1,150,213.43 | N/A |
Total for all systems | $3,466,281.87 | $2,548,936.87 | N/A | $1,733,299.67 | N/A |
Primary Transmitter THU9-30evo | $1,533,147.92 | $1,010,147.92 | $892,729.50 | ||
UHF - Liquid Cooled Solid State Transmitter 35 - 50 kW | $1,473,000.00 | $950,000.00 | N/A | $849,956.58 | 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. | $6,625.00 | N/A |
Other -- HVAC Service Type: C Size:20 (Other) | $36,147.92 | $36,147.92 | Mercury AC Quote- Q15743 Removal | $36,147.92 | N/A |
Auxiliary Transmitter THU9-6evo | $506,100.00 | $271,600.00 | $257,483.93 | ||
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. | $2,034.50 | N/A |
UHF - Liquid Cooled Solid State Transmitter 8.2 - 13 kW | $494,500.00 | $260,000.00 | See attached KXLN Aux Transmitter Selection Info document for derivation of required transmitter power and transmitter selection criteria | $255,449.43 | N/A |
Actual Information Description | File Name |
---|---|
UHF - Liquid Cooled Solid State Transmitter 35 - 50 kW | |
Other Electrical Service: 480:400V step-down transformer, primary AC wiring to transmitter cabinets, and power/control wiring to ancillary components | |
Other -- HVAC Service Type: C Size:20 (Other) | |
Other Electrical Service: 480:400V transformer and distribution wiring to feed new transmitter | |
UHF - Liquid Cooled Solid State Transmitter 8.2 - 13 kW |
Description | Predetermined Cost Estimate |
Estimated Cost | Estimated Cost Justification | Actual Cost | Actual Cost Justification |
---|---|---|---|---|---|
Sub-total | $414,710.00 | $402,527.00 | N/A | $299,985.24 | N/A |
Total for all systems | $3,466,281.87 | $2,548,936.87 | N/A | $1,733,299.67 | N/A |
Primary Antenna ATW26H4-ETCX3-30H | $311,480.00 | $282,850.00 | $241,695.99 | ||
Elbow complex, single channel, at antenna input, per 8 3/16. feedline (if needed) | $15,250.00 | $14,500.00 | N/A | N/A | N/A |
Sweep test of existing antenna | $6,730.00 | $8,350.00 | Electronics Research Inc. Proposal #20180614-454 and change order #36033A | $8,350.00 | N/A |
UHF - High Power Top Mount (200-1000 kW), One station antenna , elliptically or circularly polarized | $289,500.00 | $260,000.00 | N/A | $233,345.99 | N/A |
Auxiliary Antenna PHO80U22211E | $103,230.00 | $119,677.00 | $58,289.25 | ||
Elbow complex, single channel, at antenna input, per 6 1/8. feedline (if needed) | $12,300.00 | $1,500.00 | Please see the attached American Tower invoice #460211949 | $1,125.00 | N/A |
Adding a module to existing combiner (without antenna) | $84,200.00 | $111,777.00 | Per line(s)# 95 and 110 of American Tower Missouri City auxiliary site implementation proposal. | $52,364.25 | N/A |
Sweep test of existing antenna | $6,730.00 | $6,400.00 | American Towers Co, Project Cost Est. #282638 | $4,800.00 | N/A |
Actual Information Description | File Name |
---|---|
Elbow complex, single channel, at antenna input, per 8 3/16. feedline (if needed) | Information not provided. |
Sweep test of existing antenna | |
UHF - High Power Top Mount (200-1000 kW), One station antenna , elliptically or circularly polarized | |
Elbow complex, single channel, at antenna input, per 6 1/8. feedline (if needed) | |
Adding a module to existing combiner (without antenna) | |
Sweep test of existing antenna |
Description | Predetermined Cost Estimate |
Estimated Cost | Estimated Cost Justification | Actual Cost | Actual Cost Justification |
---|---|---|---|---|---|
Sub-total | $43,004.95 | $43,004.95 | N/A | $37,124.12 | N/A |
Total for all systems | $3,466,281.87 | $2,548,936.87 | N/A | $1,733,299.67 | N/A |
Primary Transmission Line | $33,004.95 | $33,004.95 | $34,424.12 | ||
Main Transmission Line Equipment | $28,854.95 | $28,854.95 | ERI Proposal 20180920-312 Rev B | $30,274.12 | Invoice update |
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 | $10,000.00 | $10,000.00 | $2,700.00 | ||
Aux. Transmission Line | $10,000.00 | $10,000.00 | Auxiliary Transmission Line sweep test. Please see the attached supporting doc, "KXLN-DT AMERICAN TOWER CORPORATION PO 60386 and Cost Estimate" | $2,700.00 | N/A |
Actual Information Description | File Name |
---|---|
Main Transmission Line Equipment | |
Line Sweep Test | |
Aux. Transmission Line |
Description | Predetermined Cost Estimate |
Estimated Cost | Estimated Cost Justification | Actual Cost | Actual Cost Justification |
---|---|---|---|---|---|
Sub-total | $613,775.00 | $495,343.00 | N/A | $114,628.75 | N/A |
Total for all systems | $3,466,281.87 | $2,548,936.87 | N/A | $1,733,299.67 | N/A |
Primary Tower GTOWER | $613,775.00 | $495,343.00 | $114,628.75 | ||
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 |
Minor tower reinforcement/modifications | $158,000.00 | $60,000.00 | N/A | N/A | N/A |
Complex Tower (includes, for example, those with candelabras and/or stacked antennas) | $421,000.00 | $400,000.00 | N/A | $95,087.00 | N/A |
Structural engineering tower load study for a documented tower with candelabra | $20,000.00 | $20,568.00 | see Estimated Cost Justification KXLN-DT-410-Existing Primary Tower - Structural Engineering Tower Load Study v1 | $18,198.00 | N/A |
Actual Information Description | File Name |
---|---|
Fencing | |
Grading | |
Access Road Repair | |
Tower Permit Drawing Package | Information not provided. |
Minor tower reinforcement/modifications | Information not provided. |
Complex Tower (includes, for example, those with candelabras and/or stacked antennas) | |
Structural engineering tower load study for a documented tower with candelabra |
Description | Predetermined Cost Estimate |
Estimated Cost | Estimated Cost Justification | Actual Cost | Actual Cost Justification |
---|---|---|---|---|---|
Sub-total | $275,614.00 | $247,984.00 | N/A | $80,977.39 | N/A |
Total for all systems | $3,466,281.87 | $2,548,936.87 | N/A | $1,733,299.67 | N/A |
Outside Professional Services | $275,614.00 | $247,984.00 | $80,977.39 | ||
Other Expenses Not Listed | $5,000.00 | $5,000.00 | Please see the attached supporting doc, "KXLN-DT AMERICAN TOWER CORPORATION PO 60386 and Cost Estimate - Other Expense Not Listed" | $3,750.00 | 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 |
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 |
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 |
RF Exposure Measurements | $21,050.00 | $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 | $6,310.00 | $1,350.00 | N/A | N/A | N/A |
Attorney Fees -Prepare and File FCC Form 2100 (main), License to Cover Application | $2,365.00 | $2,250.00 | N/A | N/A | N/A |
Attorney Fees - Aux Antenna, prepare and File Form 2100 Construction Permit or License Application | $4,210.00 | $2,000.00 | N/A | $1,000.00 | N/A |
Attorney Fees - Prepare and File FCC Form 2100 (main), Construction Permit Application | $5,260.00 | $2,500.00 | N/A | $0.00 | N/A |
RF Consulting Engineer Fees- Aux Antenna: Prepare engineering section of FCC Form 2100, License to Cover Application | $1,580.00 | $1,500.00 | N/A | N/A | N/A |
Prepare engineering section of FCC Form 2100 (main), License to Cover Application | $1,580.00 | $1,500.00 | N/A | $125.00 | N/A |
RF Consulting Engineer Fees- Aux Antenna: Prepare engineering section of FCC Form 2100, Construction Permit Application | $2,105.00 | $2,000.00 | N/A | $825.00 | N/A |
Prepare engineering section of FCC Form 2100 (main), Construction Permit Application | $3,155.00 | $3,000.00 | N/A | N/A | N/A |
Perform engineering study for new channel assignment and antenna development | $7,360.00 | $5,000.00 | American Tower configuration planning fee, see attached ATC cost estimates for KXLN auxiliary site, ATC site #30285, line(s) #177. | $3,875.00 | N/A |
Address transition timing and coordination issues w/ other stations and wireless | $2,630.00 | $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 |
Project management of the transition | $176,170.00 | $177,675.00 | Rosequist, Disciplined Business Solutions, & Widelity | $67,652.39 | N/A |
Prepare and or review reimbursement form | $2,630.00 | $2,500.00 | N/A | N/A | N/A |
Actual Information Description | File Name |
---|---|
Other Expenses Not Listed | |
Tower Construction PM Fee | |
Migratory Bird Assesment | Information not provided. |
Auxiliary Site RF PM | |
American Tower PM Fee | Information not provided. |
RF Exposure Measurements | |
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. |
Attorney Fees - Aux Antenna, prepare and File Form 2100 Construction Permit or License Application | |
Attorney Fees - Prepare and File FCC Form 2100 (main), Construction Permit Application | 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 | |
RF Consulting Engineer Fees- Aux Antenna: Prepare engineering section of FCC Form 2100, Construction Permit Application | |
Prepare engineering section of FCC Form 2100 (main), Construction Permit Application | Information not provided. |
Perform engineering study for new channel assignment and antenna development | |
Address transition timing and coordination issues w/ other stations and wireless | |
Project management of the transition | |
Prepare and or review reimbursement form | Information not provided. |
Description | Predetermined Cost Estimate |
Estimated Cost | Estimated Cost Justification | Actual Cost | Actual Cost Justification |
---|---|---|---|---|---|
Sub-total | $79,930.00 | $78,330.00 | N/A | $46,245.74 | N/A |
Total for all systems | $3,466,281.87 | $2,548,936.87 | N/A | $1,733,299.67 | N/A |
Other Expenses | $79,930.00 | $78,330.00 | $46,245.74 | ||
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 |
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 | $41,995.74 | 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 |
DTV Medical Facility Notification | $11,550.00 | $10,000.00 | N/A | $4,250.00 | N/A |
FCC Filing Fees - Form 2100 minor change CP application | $1,110.00 | $1,070.00 | N/A | N/A | N/A |
FCC Filing Fees - Form 2100 license to cover application | $335.00 | $325.00 | N/A | N/A | N/A |
Actual Information Description | File Name |
---|---|
Tower Lessor Administration Fee | Information not provided. |
Disposal Costs (for equipment and other waste, net of any salvage value) | |
Non-zoning permits | Information not provided. |
DTV Medical Facility Notification | |
FCC Filing Fees - Form 2100 minor change CP application | Information not provided. |
FCC Filing Fees - Form 2100 license to cover application | Information not provided. |
Predetermined Cost Estimate |
Estimated Cost | Actual Cost | |
---|---|---|---|
Total for all systems | $3,466,281.87 | $2,548,936.87 | $1,733,299.67 |
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. | JOSE E FRANCHI , FRANCHI . VP FINANCE 10/25/2019 |
Section | Question | Response |
---|---|---|
Submission of Actual Cost Documentation Statements | WILLFUL FALSE, FRAUDULENT, OR FICTITIOUS STATEMENTS ON THIS FORM ARE PUNISHABLE BY FINE AND/OR IMPRISIONMENT (U.S. CODE, TITLE 18, SECTION 1001), AND/OR REVOCATION OF ANY STATION LICENSE OR CONSTRUCTION PERMIT (U.S. CODE, TITLE 47, SECTION 312(a)(1), AND/OR FORFEITURE (U.S. CODE, TITLE 47, SECTION 503), AND ANY FALSE AND/OR FRAUDULENT STATEMENTS COULD SUBJECT THIS ENTITY TO LIABILITY UNDER THE FALSE CLAIMS ACT (U.S. CODE, TITLE 31, SECTIONS 3729-3733). |
|
I declare, under penalty of perjury, that I am an authorized representative of the above-named applicant for the Authorization(s) specified above. | JOSE E FRANCHI , FRANCHI . VP FINANCE 10/25/2019 |