Applicant | Address | Phone | Applicant Type | |
---|---|---|---|---|
UNIMAS DALLAS LLC Doing Business As: UNIMAS DALLAS LLC |
Christopher G. Wood 5999 CENTER DRIVE LOS ANGELES, CA 90045 United States |
+1 (310) 348-3600 | CWOOD@UNIVISION.NET | Limited Liability Company |
Applicant | Address | Phone | |
---|---|---|---|
[Confidential] |
|
|
|
Applicant | Address | Phone | |
---|---|---|---|
Theodore Stoner VP Distribution Technology Strategy Univision Communications Inc |
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. | Yes |
Briefly describe transition plan | Initiate new channel operation by adding dual-channel capability to antenna of sister station KUVN-DT, then replace transmitter and antenna and reconfigure transmission line at existing site to new channel. 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 | KSTR Backup Transmitter | |
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 | NV7640 | |
Year | 2013 | |
Type | Solid State | |
Solid State Cooling | Liquid Cooled | |
Solid State Power Capacity | 8 kW |
Section | Question | Response |
---|---|---|
New Transmitter | Use | Auxiliary (Backup) |
Change Type | Purchase New | |
Is this a request for upgraded equipment? | No | |
Manufacturer | ||
Model | THU9-10 | |
Transmitter Type | Solid State | |
Solid State Cooling | Liquid Cooled | |
Solid State Power capacity | 10.7 kW | |
Justification for New Transmitter | Rohde & Schwarz is not supporting channel changes in the obsolete NV7000 series transmitters. See attached R&S documentation. |
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 | No | |
Description | N/A | |
HVAC Service | Does the replacement transmitter require HVAC Service? | No |
Type | N/A | |
Size | N/A | |
Other Size | N/A | |
Transmitter Building Addition/Modification or Leasehold Improvement | Does the Transmitter Building require an addition, modification, other leashold improvement? | No |
Size | N/A | |
Channel 14 Costs | Is an RF Consulting Engineer needed? | N/A |
Is a channel 14 Mask Filer needed? | N/A | |
Is additional field engineering time needed? | N/A | |
Number of Days | N/A |
Section | Question | Response |
---|---|---|
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 | Sigma CD3200P2 | |
Year | 2003 | |
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 | 42 kW | |
Justification for New Transmitter | See attached KSTR IOT Replacement Analysis document. |
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 | Installation of 480 to 400V step down transformer, 400V distribution panel, AC wiring/conduit to new transmitter cabinets and to ancillary equipment. | |
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 |
---|---|
Transmitter Building Air Conditioning Modification |
Air Conditioning system and ventilation modifications made in order to accommodate transmitter system. |
Section | Question | Response |
---|---|---|
New Transmitter | Use | Interim |
Description of Use | N/A | |
Change Type | Lease New | |
Manufacturer | ||
Model | THU9-30 | |
Transmitter Type | Solid State | |
Solid State Cooling | Liquid Cooled | |
Solid State Power capacity | 32 kW | |
Justification for New Transmitter | Temporary use of KUVN-DT backup transmitter for post-cutover KSTR-DT operation while KSTR-DT antenna is replaced. |
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 | No | |
Description | N/A | |
HVAC Service | Does the replacement transmitter require HVAC Service? | No |
Type | N/A | |
Size | N/A | |
Other Size | N/A | |
Transmitter Building Addition/Modification or Leasehold Improvement | Does the Transmitter Building require an addition, modification, other leashold improvement? | No |
Size | N/A | |
Channel 14 Costs | Is an RF Consulting Engineer needed? | N/A |
Is a channel 14 Mask Filer needed? | N/A | |
Is additional field engineering time needed? | N/A | |
Number of Days | N/A | |
Inside RF System | Is an additional interior RF system required to support this interim transmitter? | Yes |
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 this antenna currently shared with any other stations? | No | |
Is this 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 | 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: | 1000.0 kW | |
Manufacturer | ||
Model | TFU-30GTH-R S200 | |
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? | Yes | |
Is antenna directional? | Yes | |
Will antenna be located on or in close proximity to an antenna farm? | Yes | |
New Antenna Manufacturer and Types | Class | Full Power |
Mounting | Top Mount | |
Antenna position in stack | Not in Stack | |
Polarization | Elliptical | |
Type | Broadband Slot | |
Number of Stations Supported | 2 | |
Number of Panels/Bays | 26 | |
Lower Limit | 470.00 MHz | |
Upper Limit | 608.00 MHz | |
Design power capacity in use | 50.0 % | |
Other Antenna Type | N/A | |
ERP: | 1000.0 kW | |
Manufacturer | ||
Model | SAA26-KSTR-G300-HT6R-3433 | |
Year | 2018 | |
Justification for New Antenna | Existing antenna is dual-channel model incapable of operation on new channel. Elliptical polarization not considered in calculation of required transmitter power. |
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 | RF channel | |
Frequency | N/A | |
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? | Broadband | |
Feed Line Size | 6 1/8 inches inches | |
Side Mount Brackets | Do you require the separate purchase of side mount brackets for a high power antenna? | |
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 |
RF Channel Number |
---|
33 |
34 |
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 | 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: | 420.0 kW | |
Manufacturer | ||
Model | ATW30H4-ETC2-33H | |
Year | 2018 | |
Justification for New Antenna | Add dual-channel capability to facilitate interim operation of KSTR-DT while its main antenna is being replaced. |
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 | RF channel | |
Frequency | N/A | |
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? | No |
Broadband or Single Channel? | N/A | |
Feed Line Size | N/A | |
Side Mount Brackets | Do you require the separate purchase of side mount brackets for an antenna? | 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 |
RF Channel Number |
---|
33 |
34 |
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 | Dielectric |
Type | Rigid | |
Diameter | 8 3/16 inches | |
Other Diameter | N/A | |
Segment Length | Broadband | |
Other Segment Length | N/A | |
Number of parallel runs | 1 | |
Length | 1750 feet per run |
Name | Description |
---|---|
TX line-Other Expenses Not Listed |
New Dry Air Dehydrator |
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 | 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 |
Facility ID | Call Sign | Service |
---|---|---|
49324 | KERA-TV | DTV |
23440 | KMVK | FM |
23422 | KTVT | DTV |
28624 | KVIL | FM |
67910 | KDTX-TV | DTV |
68834 | KPXD-TV | DTV |
41380 | KLNO | FM |
17037 | KDFI | DTV |
51517 | KTXA | DTV |
67195 | KLUV | FM |
63779 | KJKK | FM |
49326 | KDTN | DTV |
49323 | KERA | FM |
55768 | KKXT | FM |
42359 | KTXD-TV | DTV |
1087 | KRLD-FM | FM |
22201 | KDAF | DTV |
9627 | KBFB | FM |
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? | Yes |
Name | Description |
---|---|
Tower construction PM |
constructiom PM of tower modification ($125per hour @ 14hrs) |
Tower Permit Drawing Package |
Generation of permit drawings for 1 customer. |
Site Coordination Meeting |
KSTR's portion of shared site coordination meetings with all broadcasters, contractors and vendors involved with the site project. All involved parties will jointly define a site action plan and cutover approach. |
Ground and Building Permit Drawing Package |
Generation of permit drawings for 1 customer. |
Section | Question | Response |
---|---|---|
Outside Project Management Services | Do you require outside project management services? | Yes |
Number of Hours | 595 | |
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 | 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 | 1 | |
Do you have Distributed Transmission System engineering services? | N/A | |
Critical Facility | N/A | |
Terrain-Shielded Facility | N/A | |
Attorney and Other Outside Consulting Services | Prepare and file Form FCC Construction Permit Application | Yes |
For Auxiliary Facility | No | |
For Main Facility | Yes | |
Prepare and file Form FCC License to Cover Application | Yes | |
For Auxiliary Facility | No | |
For Main Facility | Yes | |
Prepare request for Special Temporary Authority | Yes | |
Quantity | 1 | |
NEPA Section 106 environmental review | No | |
Environmental Assessment | No | |
ASR Modification | No | |
FAA Consultation (including preparation of FAA Form 7460) | No | |
Negotiation of Lease and other Matter for Shared Locations | 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 | No | |
Number of Days | N/A | |
Justification | N/A |
Name | Description |
---|---|
American Tower PM |
Project management fee for pre-construction services (including initial antenna placement and RF compatibility review, zoning and permitting requirements review; leasing application services) to support the transition of a single (1) broadcaster. |
Interim Tower PM |
Project management fee for pre-construction services (including initial antenna placement and RF compatibility review, zoning and permitting requirements review; leasing application services) to support the transition of a single (1) broadcaster. |
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 | 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 |
Name | Description |
---|---|
Transmitter Room Repairs |
Repair work completed by Eagle Engineering to the KSTR transmitter room |
Description | Predetermined Cost Estimate |
Estimated Cost | Estimated Cost Justification | Actual Cost | Actual Cost Justification |
---|---|---|---|---|---|
Sub-total | $3,105,430.98 | $858,899.67 | N/A | $672,643.54 | N/A |
Total for all systems | $4,719,763.65 | $2,235,635.35 | N/A | $1,422,659.82 | N/A |
Interim Transmitter THU9-30 | $147,500.00 | $180,712.69 | $179,310.16 | ||
UHF inside RF system including switching | $147,500.00 | $180,712.69 | see Estimated Cost Justification KSTR-DT-180-Interim Transmitter - UHF Inside RF System v1 | $179,310.16 | N/A |
UHF - Liquid Cooled Solid State Transmitter 32 kW | $0.00 | $0.00 | Temporary use of sister station's backup transmitter, at no cost. | N/A | N/A |
Primary Transmitter THU9-30evo | $2,463,430.98 | $591,750.98 | $406,897.38 | ||
UHF - Liquid Cooled Solid State Transmitter 35 - 50 kW | $1,473,000.00 | $382,824.00 | Cost Estimate is delta of "like-for-like" and reimbursed of original THU9-20evo transmitter | $197,970.40 | N/A |
Transmitter Building Air Conditioning Modification | $7,712.81 | $7,712.81 | Please see Accelerated Mechanical Services Proposal 0000022331 and Invoice 0000022492 | $7,712.81 | N/A |
Other Electrical Service: Installation of 480 to 400V step down transformer, 400V distribution panel, AC wiring/conduit to new transmitter cabinets and to ancillary equipment. | $35,718.17 | $35,718.17 | See attached Electrical Distribution Cost document; Innovative Electrical Services PO #51286 and Invoice #3609-18. | $35,718.17 | N/A |
UHF - Liquid Cooled Solid State Transmitter 21 - 31 kW | $947,000.00 | $165,496.00 | ***System Notice: Estimate adjusted and locked because line has been superseded.*** | $165,496.00 | N/A |
Auxiliary Transmitter THU9-10 | $494,500.00 | $86,436.00 | $86,436.00 | ||
UHF - Liquid Cooled Solid State Transmitter 8.2 - 13 kW | $494,500.00 | $86,436.00 | Please see attached Rohde & Schwarz Quote SQ161891.1 and 192948.1. KSTR-DT is responsible for all costs associated with the configuration of a THU9-10 transmitter | $86,436.00 | N/A |
Actual Information Description | File Name |
---|---|
UHF inside RF system including switching | |
UHF - Liquid Cooled Solid State Transmitter 32 kW | Information not provided. |
UHF - Liquid Cooled Solid State Transmitter 35 - 50 kW | |
Transmitter Building Air Conditioning Modification | |
Other Electrical Service: Installation of 480 to 400V step down transformer, 400V distribution panel, AC wiring/conduit to new transmitter cabinets and to ancillary equipment. | |
UHF - Liquid Cooled Solid State Transmitter 21 - 31 kW | |
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 | $710,010.00 | $434,340.00 | N/A | $51,150.00 | N/A |
Total for all systems | $4,719,763.65 | $2,235,635.35 | N/A | $1,422,659.82 | N/A |
Interim Antenna ATW30H4-ETC2-33H | $373,700.00 | $104,360.00 | $0.00 | ||
New combiner, cost per channel (without antenna) | $84,200.00 | $80,000.00 | N/A | N/A | N/A |
UHF - High Power Top Mount (200-1000 kW), One station antenna , elliptically or circularly polarized | $289,500.00 | $24,360.00 | Cost of adding second channel capability to KUVN-DT antenna | N/A | N/A |
Primary Antenna SAA26-KSTR-G300-HT6R-3433 | $336,310.00 | $329,980.00 | $51,150.00 | ||
Elbow complex, broadband, at antenna input, per 6 1/8. feedline (if needed) | $13,700.00 | $11,900.00 | N/A | N/A | N/A |
Sweep test of existing antenna | $6,730.00 | $6,400.00 | N/A | $1,800.00 | N/A |
New combiner, cost per channel (without antenna) | $84,200.00 | $80,000.00 | N/A | N/A | N/A |
UHF - High Power Top Mount Two Station antenna elliptically or circularly polarized | $231,680.00 | $231,680.00 | Please see attached RFS Quote 20067251. Estimate excludes rigid transmission line kit. In addition, Dual Channel Upgrade and Vertical Polarization upgrade are allocated to sharing station KUVN-DT’s Auxiliary Antenna | $49,350.00 | N/A |
Actual Information Description | File Name |
---|---|
New combiner, cost per channel (without antenna) | Information not provided. |
UHF - High Power Top Mount (200-1000 kW), One station antenna , elliptically or circularly polarized | Information not provided. |
Elbow complex, broadband, at antenna input, per 6 1/8. feedline (if needed) | Information not provided. |
Sweep test of existing antenna | |
New combiner, cost per channel (without antenna) | Information not provided. |
UHF - High Power Top Mount Two Station antenna elliptically or circularly polarized |
Description | Predetermined Cost Estimate |
Estimated Cost | Estimated Cost Justification | Actual Cost | Actual Cost Justification |
---|---|---|---|---|---|
Sub-total | $35,040.65 | $35,040.65 | N/A | $20,788.76 | N/A |
Total for all systems | $4,719,763.65 | $2,235,635.35 | N/A | $1,422,659.82 | N/A |
Primary Transmission Line | $35,040.65 | $35,040.65 | $20,788.76 | ||
TX line-Other Expenses Not Listed | $35,040.65 | $35,040.65 | Per Estimated Cost Justification KSTR-DT-310-Primary Transmission Line v1 | $20,788.76 | N/A |
Actual Information Description | File Name |
---|---|
TX line-Other Expenses Not Listed |
Description | Predetermined Cost Estimate |
Estimated Cost | Estimated Cost Justification | Actual Cost | Actual Cost Justification |
---|---|---|---|---|---|
Sub-total | $661,906.25 | $659,656.75 | N/A | $487,334.19 | N/A |
Total for all systems | $4,719,763.65 | $2,235,635.35 | N/A | $1,422,659.82 | N/A |
Primary Tower GTOWER | $661,906.25 | $659,656.75 | $487,334.19 | ||
Tower Permit Drawing Package | $4,700.00 | $4,700.00 | See attached primary site American Tower cost estimate line 167. | N/A | N/A |
Structural engineering tower load study for a documented tower with candelabra | $20,000.00 | $19,600.00 | see Justifying Quote KSTR-DT AMERICAN TOWER Structural rerun fee | $19,600.00 | N/A |
Tower construction PM | $5,000.00 | $5,000.00 | See attached primary site American Tower cost estimate line 170; American Tower PO 53582; American Tower Invoice 460208945 | $5,000.00 | N/A |
Minor tower reinforcement/modifications | $158,000.00 | $177,150.50 | see Estimated Cost Justification KSTR-DT-410-Existing Primary Tower - Minor Tower Reinforcement Modifications V0 | $176,525.50 | N/A |
Ground and Building Permit Drawing Package | $4,700.00 | $4,700.00 | See attached primary site American Tower cost estimate line 167. | N/A | N/A |
Site Coordination Meeting | $2,500.00 | $2,500.00 | Please see ATC Capital Contribution cost breakdown attached to invoices. | $1,875.00 | N/A |
Tower Helicopter Lift | $46,006.25 | $46,006.25 | See attached KSTR-DT Justification for Tower Rigging - Helicopter Lift - Tower King II invoice 3294 | $46,006.25 | N/A |
Complex Tower (includes, for example, those with candelabras and/or stacked antennas) | $421,000.00 | $400,000.00 | N/A | $238,327.44 | N/A |
Actual Information Description | File Name |
---|---|
Tower Permit Drawing Package | Information not provided. |
Structural engineering tower load study for a documented tower with candelabra | |
Tower construction PM | |
Minor tower reinforcement/modifications | |
Ground and Building Permit Drawing Package | Information not provided. |
Site Coordination Meeting | |
Tower Helicopter Lift | |
Complex Tower (includes, for example, those with candelabras and/or stacked antennas) |
Description | Predetermined Cost Estimate |
Estimated Cost | Estimated Cost Justification | Actual Cost | Actual Cost Justification |
---|---|---|---|---|---|
Sub-total | $147,890.00 | $189,777.51 | N/A | $140,412.56 | N/A |
Total for all systems | $4,719,763.65 | $2,235,635.35 | N/A | $1,422,659.82 | N/A |
Outside Professional Services | $147,890.00 | $189,777.51 | $140,412.56 | ||
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 - Prepare and File FCC Form 2100 (main), Construction Permit Application | $5,260.00 | $5,000.00 | N/A | N/A | N/A |
Prepare request for Special Temporary Authorization | $2,050.00 | $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 | N/A | N/A |
Prepare engineering section of FCC Form 2100 (main), Construction Permit Application | $3,155.00 | $3,000.00 | N/A | $1,125.00 | N/A |
Perform engineering study for new channel assignment and antenna development | $7,360.00 | $3,512.50 | Please see Estimated Cost Justification KSTR-DT-530-RF RF - Perform engineering study for new channel assignment and antenna development v0 | $3,512.50 | N/A |
Address transition timing and coordination issues w/ other stations and wireless | $2,630.00 | $5,000.00 | American Tower tenant coordination fee; see primary site American Tower cost estimate lines 175 and 192. | $2,500.00 | N/A |
Prepare and or review reimbursement form | $2,630.00 | $2,500.00 | N/A | N/A | N/A |
Project management of the transition | $94,010.00 | $139,055.01 | Estimated Cost Justification KSTR-DT-510-Project Management of the Transition v0 | $133,275.06 | N/A |
Interim Tower PM | $9,480.00 | $9,480.00 | See attached American Tower Fee schedule. | N/A | N/A |
American Tower PM | $9,480.00 | $9,480.00 | See primary site American Tower cost estimate line 174. | N/A | N/A |
Attorney Fees - Prepare and File request for Special Temporary Authorization | $3,680.00 | $3,500.00 | N/A | N/A | N/A |
Attorney Fees - Negotiation of lease and other matters for shared locations | $4,210.00 | $4,000.00 | N/A | N/A | N/A |
Actual Information Description | File Name |
---|---|
Attorney Fees -Prepare and File FCC Form 2100 (main), License to Cover Application | Information not provided. |
Attorney Fees - Prepare and File FCC Form 2100 (main), Construction Permit Application | Information not provided. |
Prepare request for Special Temporary Authorization | Information not provided. |
Prepare engineering section of FCC Form 2100 (main), License to Cover Application | Information not provided. |
Prepare engineering section of FCC Form 2100 (main), Construction Permit Application | |
Perform engineering study for new channel assignment and antenna development | |
Address transition timing and coordination issues w/ other stations and wireless | |
Prepare and or review reimbursement form | Information not provided. |
Project management of the transition | |
Interim Tower PM | Information not provided. |
American Tower PM | 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. |
Description | Predetermined Cost Estimate |
Estimated Cost | Estimated Cost Justification | Actual Cost | Actual Cost Justification |
---|---|---|---|---|---|
Sub-total | $59,485.77 | $57,920.77 | N/A | $50,330.77 | N/A |
Total for all systems | $4,719,763.65 | $2,235,635.35 | N/A | $1,422,659.82 | N/A |
Other Expenses | $59,485.77 | $57,920.77 | $50,330.77 | ||
Disposal Costs (for equipment and other waste, net of any salvage value) | $39,078.27 | $39,078.27 | see Estimated Cost Justification KSTR-DT-610-Disposal Costs v0 | $39,078.27 | N/A |
Non-zoning permits | $750.00 | $750.00 | See attached primary site American Tower cost estimate line 202. | N/A | N/A |
DTV Medical Facility Notification | $11,550.00 | $10,000.00 | N/A | $3,675.00 | N/A |
FCC Filing Fees - Form 2100 license to cover application | $335.00 | $325.00 | N/A | N/A | N/A |
Transmitter Room Repairs | $7,577.50 | $7,577.50 | Please see invoice 1060 from Eagle Engineering. | $7,577.50 | N/A |
FCC Filing Fees - Special Temporary Authorization request | $195.00 | $190.00 | N/A | N/A | N/A |
Actual Information Description | File Name |
---|---|
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 license to cover application | Information not provided. |
Transmitter Room Repairs | |
FCC Filing Fees - Special Temporary Authorization request | Information not provided. |
Predetermined Cost Estimate |
Estimated Cost | Actual Cost | |
---|---|---|---|
Total for all systems | $4,719,763.65 | $2,235,635.35 | $1,422,659.82 |
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 04/06/2020 |