Applicant | Address | Phone | 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 |
Applicant | Address | Phone | |
---|---|---|---|
[Confidential] |
|
|
|
Applicant | Address | Phone | |
---|---|---|---|
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 |
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. |
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 failure or maintenance of main transmitter and to limit RF exposure during tower work. | |
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 | DHD60P2 | |
Year | 2003 | |
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 | THU9-20 | |
Transmitter Type | Solid State | |
Solid State Cooling | Liquid Cooled | |
Solid State Power capacity | 22 kW | |
Justification for New Transmitter | Existing backup transmitter incapable of operation on assigned channel - see attached Backup Transmitter Info document. |
Section | Question | Response |
---|---|---|
Electrical Service | Service Entrance (3 phases 800A 208V) | No |
Switchgear (industrial 800 amp) | No | |
Transformer (480V) | Yes | |
Power | 150 kVA | |
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 | THU9-30 | |
Year | 2014 | |
Type | Solid State | |
Solid State Cooling | Liquid Cooled | |
Solid State Power Capacity | 32 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 | 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. |
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 | 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 | 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 Site Visit and Documentation |
Transmitter Site Visit and Documentation |
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 |
Section | Question | Response |
---|---|---|
New Transmitter | Use | Interim |
Description of Use | N/A | |
Change Type | Lease New | |
Manufacturer | ||
Model | THU9-30evo | |
Transmitter Type | Solid State | |
Solid State Cooling | Liquid Cooled | |
Solid State Power capacity | 46 kW | |
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 |
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 | 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 | |
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: | 220.0 kW | |
Manufacturer | ||
Model | ATW25H6-ETOL-23H | |
Year | 2002 |
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 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: | 450.0 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. |
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 |
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 | ATW30H4-ETCX-23H | |
Year | 2002 |
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 Types | Class | Full Power |
Mounting | Top Mount | |
Antenna position in stack | Top | |
Polarization | Elliptical | |
Type | Slotted Coaxial | |
Number of Stations Supported | N/A | |
Number of Panels/Bays | N/A | |
Lower Limit | N/A | |
Upper Limit | N/A | |
Design power capacity in use | N/A | |
Other Antenna Type | N/A | |
ERP: | 1000.0 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. |
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 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 | 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 | |
Other Diameter | N/A | |
Segment Length | 20 inches | |
Other Segment Length | N/A | |
Number of parallel runs | 1 | |
Length | 1700 feet per run |
Name | Description |
---|---|
Utilize Existing Line - Mandatory Category due to LMS Bug |
This category added because LMS throws an error when there are no costs added to a "Utilized Existing" type of change. This category exists only as a work around for a bug in LMS. |
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 | N/A | |
Other Diameter | N/A | |
Segment Length | N/A | |
Other Segment Length | N/A | |
Number of parallel runs | 1 | |
Length | 1700 feet per run |
Section | Question | Response |
---|---|---|
New Transmission Line Costs | Use | Primary (Main) |
Description of Use | N/A | |
Change Type | Purchase New | |
Is this a request for upgraded equipment? | No | |
Type | Rigid | |
Diameter | 8 3/16 inches | |
Other Diameter | N/A | |
Segment Length | 19 1/2 inches | |
Other Segment Length | N/A | |
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. |
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. |
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. |
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 | 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 |
Facility ID | Call Sign | Service |
---|---|---|
68834 | KPXD-TV | DTV |
67195 | KLUV | FM |
41380 | KLNO | FM |
28624 | KVIL | FM |
23422 | KTVT | DTV |
22201 | KDAF | DTV |
23440 | KMVK | FM |
9627 | KBFB | FM |
49326 | KDTN | DTV |
67910 | KDTX-TV | DTV |
55768 | KKXT | FM |
1087 | KRLD-FM | FM |
63779 | KJKK | FM |
51517 | KTXA | DTV |
49323 | KERA | FM |
49324 | KERA-TV | DTV |
17037 | KDFI | DTV |
42359 | KTXD-TV | DTV |
60534 | KSTR-DT | DTV |
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 |
Section | Question | Response |
---|---|---|
Tower Rigging Costs | Complex Tower | Candelabra |
Helicopter Services Required | Are helicopter services required? | No |
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 |
Facility ID | Call Sign | Service |
---|---|---|
6378 | KZPS | FM |
59702 | KKDA-FM | FM |
41380 | KLNO | FM |
2809 | KLTY | FM |
26950 | KATA-CD | DTV |
14524 | KCBI | FM |
11451 | WRR | FM |
Users |
---|
KODF-LD |
KNAV-LP |
KJJM-LD |
KHPK-LD |
K31GL-D |
KVFW-LD |
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 |
Section | Question | Response |
---|---|---|
Tower Rigging Costs | Complex Tower | Candelabra |
Helicopter Services Required | Are helicopter services required? | Yes |
Name | Description |
---|---|
Tower 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. |
Ground and Building Permit Drawing Package |
The generation of a construction drawing package for one (1) broadcasters/customers. |
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 |
Name | Description |
---|---|
Migratory Bird Assesment |
See attached primary site American Tower site# 75253 cost estimate |
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 |
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. |
Description | Predetermined Cost Estimate |
Estimated Cost | Estimated Cost Justification | Actual Cost | Actual Cost Justification |
---|---|---|---|---|---|
Sub-total | $4,265,049.00 | $1,247,508.08 | N/A | $1,069,973.47 | N/A |
Total for all systems | $8,221,118.25 | $3,049,256.34 | N/A | $2,447,583.55 | N/A |
Interim Transmitter THU9-30evo | $1,620,500.00 | $30,000.00 | $3,106.50 | ||
UHF - Liquid Cooled Solid State Transmitter 35 - 50 kW | $1,473,000.00 | $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 | $147,500.00 | $30,000.00 | Channel 23 emission mask filter and interconnection components | $3,106.50 | N/A |
Primary Transmitter THU9-30evo | $1,671,999.00 | $1,138,653.08 | $988,011.97 | ||
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 |
Transmitter Site Visit and Documentation | $20,125.00 | $20,125.00 | Please see Rohde & Schwarz quote 802-048463.0 | $13,081.25 | 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. | $15,522.28 | N/A |
UHF - Liquid Cooled Solid State Transmitter 35 - 50 kW | $1,473,000.00 | $939,654.08 | see Estimated Cost Justification KUVN-DT-110-1st Primary Transmitter - UHF Liquid Cooled Solid State v0 | $804,262.20 | N/A |
Auxiliary Transmitter THU9-20 | $972,550.00 | $78,855.00 | $78,855.00 | ||
Transformer 3 phase/480v - 150 KVA | $25,550.00 | $5,965.00 | Please see attached Rohde & Schwarz Quote SQ161891.1 - KUVN-DT is responsible for all costs associated with the configuration of a THU9-20 Transmitter | $5,965.00 | N/A |
UHF - Liquid Cooled Solid State Transmitter 21 - 31 kW | $947,000.00 | $72,890.00 | Please see attached Rohde & Schwarz Quote SQ161891.1 and Quote 192793.2. KUVN-DT is responsible for all costs associated with the configuration of a THU9-20 transmitter. Estimate excludes cost of 150 kVA Transformer | $72,890.00 | N/A |
Actual Information Description | File Name |
---|---|
UHF - Liquid Cooled Solid State Transmitter 35 - 50 kW | Information not provided. |
UHF inside RF system including switching | |
Channel combining RF subsystem | |
Transmitter Site Visit and Documentation | |
Other Electrical Service: 400V electric power distribution to two new transmitter cabinets, pump units, and heat exchangers | |
UHF - Liquid Cooled Solid State Transmitter 35 - 50 kW | |
Transformer 3 phase/480v - 150 KVA | |
UHF - Liquid Cooled Solid State Transmitter 21 - 31 kW |
Description | Predetermined Cost Estimate |
Estimated Cost | Estimated Cost Justification | Actual Cost | Actual Cost Justification |
---|---|---|---|---|---|
Sub-total | $599,430.00 | $376,185.00 | N/A | $320,865.22 | N/A |
Total for all systems | $8,221,118.25 | $3,049,256.34 | N/A | $2,447,583.55 | N/A |
Primary Antenna TFU-26GTC/VP-R 4C190 DC SP | $309,930.00 | $341,185.00 | $320,865.22 | ||
Elbow complex, broadband, at antenna input, per 6 1/8. feedline (if needed) | $13,700.00 | $18,300.00 | See attached Antenna Cost Info document, with Dielectric quote. | $12,432.00 | N/A |
Sweep test of existing antenna | $6,730.00 | $6,400.00 | N/A | $6,400.00 | N/A |
UHF - High Power Top Mount (200-1000 kW), One station antenna , elliptically or circularly polarized | $289,500.00 | $316,485.00 | See Dielectric quote in attached Antenna Cost Info document, plus 8¼% sales/use tax and quoted freight estimate. | $302,033.22 | N/A |
Auxiliary Antenna RFS SAA26-KSTR-G300-ET6R-3433 | $289,500.00 | $35,000.00 | $0.00 | ||
UHF - High Power Top Mount (200-1000 kW), One station antenna , elliptically or circularly polarized | $289,500.00 | $35,000.00 | Please see attached RFS Quote 20067251. This estimated cost is the cost of adding second channel capability and vertical polarization to shared antenna | $0.00 | N/A |
Actual Information Description | File Name |
---|---|
Elbow complex, broadband, at antenna input, per 6 1/8. feedline (if needed) | |
Sweep test of existing antenna | |
UHF - High Power Top Mount (200-1000 kW), One station antenna , elliptically or circularly polarized | |
UHF - High Power Top Mount (200-1000 kW), One station antenna , elliptically or circularly polarized | Information not provided. |
Description | Predetermined Cost Estimate |
Estimated Cost | Estimated Cost Justification | Actual Cost | Actual Cost Justification |
---|---|---|---|---|---|
Sub-total | $1,160,660.00 | $604,885.00 | N/A | $437,475.46 | N/A |
Total for all systems | $8,221,118.25 | $3,049,256.34 | N/A | $2,447,583.55 | N/A |
Interim Transmission Line | $591,635.00 | $70,385.00 | $0.00 | ||
Rigid Transmission Line - copper, 8 3/16" | $591,635.00 | $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 | $569,025.00 | $534,500.00 | $437,475.46 | ||
Rigid Transmission Line - copper, 8 3/16" | $546,525.00 | $512,000.00 | N/A | $437,475.46 | 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 | ||
Utilize Existing Line - Mandatory Category due to LMS Bug | $0.00 | $0.00 | This category added because LMS throws an error when there are no costs added to a "Utilized Existing" type of change. This category exists only as a work around for a bug in LMS. | N/A | N/A |
Actual Information Description | File Name |
---|---|
Rigid Transmission Line - copper, 8 3/16" | Information not provided. |
Rigid Transmission Line - copper, 8 3/16" | |
Transmission Line Bridge | Information not provided. |
Utilize Existing Line - Mandatory Category due to LMS Bug | Information not provided. |
Description | Predetermined Cost Estimate |
Estimated Cost | Estimated Cost Justification | Actual Cost | Actual Cost Justification |
---|---|---|---|---|---|
Sub-total | $1,938,100.00 | $520,159.00 | N/A | $404,689.88 | N/A |
Total for all systems | $8,221,118.25 | $3,049,256.34 | N/A | $2,447,583.55 | N/A |
Auxiliary Tower GTOWER | $421,000.00 | $75,000.00 | $73,880.63 | ||
Complex Tower (includes, for example, those with candelabras and/or stacked antennas) | $421,000.00 | $75,000.00 | N/A | $73,880.63 | N/A |
Primary Tower GTOWER | $1,517,100.00 | $445,159.00 | $330,809.25 | ||
Tower construction PM | $7,500.00 | $7,500.00 | See attached American Tower site# 75253 cost estimate line 170. | $5,625.00 | N/A |
Complex Tower (includes, for example, those with candelabras and/or stacked antennas) | $421,000.00 | $187,547.00 | Cost per attached American Tower 75253 Dallas Milton estimate spreadsheet | $140,659.95 | N/A |
Structural engineering tower load study for a documented tower with candelabra | $20,000.00 | $8,760.00 | N/A | $8,760.00 | N/A |
Tower Helicopter Lift | $7,200.00 | $7,200.00 | N/A | $7,200.00 | 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 |
Serious tower reinforcement/modifications | $1,052,000.00 | $224,752.00 | Cost per attached American Tower 75253 Dallas Milton estimate spreadsheet | $168,564.30 | N/A |
Actual Information Description | File Name |
---|---|
Complex Tower (includes, for example, those with candelabras and/or stacked antennas) | |
Tower construction PM | |
Complex Tower (includes, for example, those with candelabras and/or stacked antennas) | |
Structural engineering tower load study for a documented tower with candelabra | |
Tower Helicopter Lift | |
Ground and Building Permit Drawing Package | Information not provided. |
Tower Permit Drawing Package | Information not provided. |
Serious tower reinforcement/modifications |
Description | Predetermined Cost Estimate |
Estimated Cost | Estimated Cost Justification | Actual Cost | Actual Cost Justification |
---|---|---|---|---|---|
Sub-total | $160,055.00 | $204,260.01 | N/A | $151,720.27 | N/A |
Total for all systems | $8,221,118.25 | $3,049,256.34 | N/A | $2,447,583.55 | N/A |
Outside Professional Services | $160,055.00 | $204,260.01 | $151,720.27 | ||
Migratory Bird Assesment | $350.00 | $350.00 | See attached American Tower site# 75253 cost estimate line 198. | N/A | N/A |
RF Exposure Measurements | $21,050.00 | $3,000.00 | N/A | $2,250.00 | N/A |
FAA consultant, including cost of preparing FAA Form 7460 (Notice of Proposed Construction), if needed for height increase | $2,105.00 | $1,400.00 | N/A | N/A | N/A |
ASR modification (prepare FCC Form 854) | $2,105.00 | $500.00 | N/A | N/A | N/A |
NEPA Section 106 environmental review, if needed | $6,310.00 | $1,080.00 | N/A | N/A | N/A |
Attorney Fees - Prepare and File request for Special Temporary Authorization | $3,680.00 | $2,500.00 | 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 |
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 | N/A | N/A |
Attorney Fees - Prepare and File FCC Form 2100 (main), Construction Permit Application | $5,260.00 | $2,500.00 | N/A | N/A | N/A |
Prepare request for Special Temporary Authorization | $2,050.00 | $1,500.00 | N/A | N/A | N/A |
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 | $500.00 | 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 |
RF Consulting Engineer Fees- Aux Antenna: Prepare engineering section of FCC Form 2100, Construction Permit Application | $2,105.00 | $2,000.00 | N/A | $1,125.00 | N/A |
Prepare engineering section of FCC Form 2100 (main), Construction Permit Application | $3,155.00 | $3,000.00 | N/A | $3,000.00 | N/A |
Perform engineering study for new channel assignment and antenna development | $7,360.00 | $3,500.00 | N/A | $687.50 | N/A |
Address transition timing and coordination issues w/ other stations and wireless | $2,630.00 | $2,500.00 | American Tower tenant coordination fee, see attached ATC site# 75253 cost estimate line 175. | $1,875.00 | 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 | $85,320.00 | $166,680.01 | Estimated Cost Justification KUVN-DT-510-Project Management v1 | $142,282.77 | N/A |
Actual Information Description | File Name |
---|---|
Migratory Bird Assesment | Information not provided. |
RF Exposure Measurements | |
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 | |
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 | |
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 |
Description | Predetermined Cost Estimate |
Estimated Cost | Estimated Cost Justification | Actual Cost | Actual Cost Justification |
---|---|---|---|---|---|
Sub-total | $97,824.25 | $96,259.25 | N/A | $62,859.25 | N/A |
Total for all systems | $8,221,118.25 | $3,049,256.34 | N/A | $2,447,583.55 | N/A |
Other Expenses | $97,824.25 | $96,259.25 | $62,859.25 | ||
American Tower Construction Fee | $10,000.00 | $10,000.00 | See attached American Tower site# 75253 cost estimate line 219. | $7,500.00 | N/A |
Tree trimming and clearing | $1,600.00 | $1,600.00 | See attached American Tower site# 75253 cost estimate line 223. | $1,200.00 | N/A |
Local Zoning | $4,700.00 | $4,700.00 | See attached American Tower site# 75253 cost estimate line 207. | N/A | N/A |
FCC Filing Fees - Special Temporary Authorization request | $195.00 | $190.00 | 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 |
DTV Medical Facility Notification | $11,550.00 | $10,000.00 | N/A | $3,675.00 | 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) | $50,484.25 | $50,484.25 | see Estimated Cost Justification KUVN-DT-610-Disposal Costs v0 | $50,484.25 | N/A |
Actual Information Description | File Name |
---|---|
American Tower Construction Fee | |
Tree trimming and clearing | |
Local Zoning | Information not provided. |
FCC Filing Fees - Special Temporary Authorization request | Information not provided. |
FCC Filing Fees - Form 2100 license to cover application | Information not provided. |
DTV Medical Facility Notification | |
Site Lessor Administrative Fee | Information not provided. |
Disposal Costs (for equipment and other waste, net of any salvage value) |
Predetermined Cost Estimate |
Estimated Cost | Actual Cost | |
---|---|---|---|
Total for all systems | $8,221,118.25 | $3,049,256.34 | $2,447,583.55 |
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 05/11/2020 |
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 05/11/2020 |