Applicant | Address | Phone | Applicant Type | |
---|---|---|---|---|
Vita Broadcasting Doing Business As: DIOCESE OF FRESNO EDUCATION CORP. |
Cheryl Sarkisian 1187 N Willow Ave Suite 103-5B Colvis, CA 93611 United States |
+1 (202) 747-1694 | woodworth@edingerlaw.net | Not-for-Profit |
Applicant | Address | Phone | |
---|---|---|---|
[Confidential] |
|
|
|
Applicant | Address | Phone | |
---|---|---|---|
The Preparer is same as the reimbursement contact. |
|
|
|
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 | Removal all existing equipment and replace. Requires an interim facility. |
Section | Question | Response |
---|---|---|
Transmitter Related Expenses | Do you have transmitter related expenses? | Yes |
Section | Question | Response |
---|---|---|
Existing Transmitter Description | Type of change | Purchase New |
Use | Primary (Main) | |
Description of Use | N/A | |
Ownership | Owned | |
Owner | N/A | |
Site | N/A | |
Is this transmitter currently shared with another station? | No | |
Is this transmitter currently in operating condition? | Yes | |
Existing Transmitter Manufacturer and Type | Manufacturer | |
Model | Klystron | |
Year | 1986 | |
Type | Other Type | |
Other Transmitter Type | Klystron | |
Power Capacity | 34 kW |
Section | Question | Response |
---|---|---|
New Transmitter | Use | Primary (Main) |
Change Type | Purchase New | |
Is this a request for upgraded equipment? | Yes | |
Manufacturer | ||
Model | Parallax U8 | |
Transmitter Type | Solid State | |
Solid State Cooling | Liquid Cooled | |
Solid State Power capacity | 13 kW | |
Justification for New Transmitter | Old Transmitter Manufacturer out of business and can not be re-tuned. see S4074 KNXT DCXP-2 Paragon IOT pricing and equipment. Using Lower Gain Antenna because our neighbor is on a adjacent channel and for better community of license service |
Section | Question | Response |
---|---|---|
Electrical Service | Service Entrance (3 phases 800A 208V) | Yes |
Switchgear (industrial 800 amp) | Yes | |
Transformer (480V) | Yes | |
Power | 150 kVA | |
Rigid Conduit and Wiring | Yes | |
Size | 4 inches | |
Length | 100.0 feet | |
Other Electrical Service | No | |
Description | N/A | |
HVAC Service | Does the replacement transmitter require HVAC Service? | Yes |
Type | Heating and Cooling | |
Size | 5 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 |
---|---|---|
New Transmitter | Use | Interim |
Description of Use | N/A | |
Change Type | Purchase | |
Manufacturer | ||
Model | Parallax U10 | |
Transmitter Type | Solid State | |
Solid State Cooling | Liquid Cooled | |
Solid State Power capacity | 16.2 kW | |
Justification for New Transmitter | Required due to excessive off air time between professional services and product replacements. Using smaller antenna to lower installation and removal cost and tower loading.see attached quote 4074 R4-KNXT-Primary U8 Interim U10 Liquid 1A |
Section | Question | Response |
---|---|---|
Electrical Service | Service Entrance (3 phases 800A 208V) | Yes |
Switchgear (industrial 800 amp) | Yes | |
Transformer (480V) | No | |
Power | N/A | |
Rigid Conduit and Wiring | Yes | |
Size | 4 inches | |
Length | 200.0 feet | |
Other Electrical Service | No | |
Description | N/A | |
HVAC Service | Does the replacement transmitter require HVAC Service? | Yes |
Type | Heating and Cooling | |
Size | 10 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 | |
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 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? | No | |
Existing Antenna Manufacturer and Type | Class | Full Power |
Mounting | Side Mount | |
Antenna position in stack | Top | |
Polarization | Horizontal | |
Type | Other | |
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 | 16 bay array | |
ERP: | 185.0 kW | |
Manufacturer | ||
Model | KAT157159 | |
Year | 1985 |
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? | No | |
New Antenna Manufacturer and Types | Class | Full Power |
Mounting | Side Mount | |
Antenna position in stack | Top | |
Polarization | Horizontal | |
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: | 126.0 kW | |
Manufacturer | ||
Model | ATW12H7-HSC2-22L | |
Year | 2017 | |
Justification for New Antenna | Cover Population, it is different from original construction and channel frequency. Also our hill top neighbor is now adjacent channel so our pattern needs to more closely match their pattern. |
Section | Question | Response |
---|---|---|
Combiner for Shared Antenna | Do you need a Combiner for a Shared Antenna? | |
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? | Yes |
Sweep Test | Do you require the sweep testing of transmission line and antenna? | Yes |
Name | Description |
---|---|
CA Sales Tax |
CA sales tax on ERI Primary Antenna and Transmission Line |
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? | No | |
Is antenna directional? | Yes | |
Will antenna be located on or in close proximity to an antenna farm? | No | |
New Antenna Manufacturer and Type | Class | Full Power |
Mounting | Side Mount | |
Antenna position in stack | Bottom | |
Polarization | Horizontal | |
Type | Other | |
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 | Broadband Array | |
ERP: | 120.0 kW | |
Manufacturer | ||
Model | i230ECW-8-22 | |
Year | 2018 | |
Justification for New Antenna | Need to establish interim facility to rebuild main. No antenna farms to provide coverage of city of license and maintain service contour. |
Section | Question | Response |
---|---|---|
Elbow Complex | Do you require the separate purchase of the Elbow Complex? | Yes |
Broadband or Single Channel? | B | |
Feed Line Size | 3 1/8 inches | |
Side Mount Brackets | Do you require the separate purchase of side mount brackets for an antenna? | Yes |
Pattern Scatter Analysis | Do you require separate purchase of pattern scatter analysis for a side mount high or medium power antenna? | Yes |
Sweep Test | Do you require the sweep testing of transmission line and antenna? | Yes |
Name | Description |
---|---|
CA Sales Tax |
CA sales tax on ERI Interim Antenna and Line |
Section | Question | Response |
---|---|---|
Transmission Line Related Expenses | Do you have transmission line related expenses? | Yes |
Section | Question | Response |
---|---|---|
Existing Transmission Line Description | Type of change | Purchase New |
Use | Primary (Main) | |
Description of Use | N/A | |
Ownership | Owned | |
Owner | N/A | |
Site | N/A | |
Is the existing transmission line shared with another station or stations? | No | |
Is Transmission Line in operating condition? | Yes | |
Existing Transmission Line Manufacturer and Type | Manufacturer | |
Type | Flexible Air | |
Diameter | 5 inches | |
Other Diameter | N/A | |
Segment Length | N/A | |
Other Segment Length | N/A | |
Number of parallel runs | 1 | |
Length | 190 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 | Flexible Air | |
Diameter | 5 inches | |
Other Diameter | N/A | |
Segment Length | N/A | |
Other Segment Length | N/A | |
Number of parallel runs | 1 | |
Length | 225 feet per run | |
Justification for New Transmission Line | Old line is too short for new antenna feed point. see KNXT-Quote # 20170710-89 Rev B. |
Name | Description |
---|---|
dehydrator |
air line dehydrator |
Section | Question | Response |
---|---|---|
New Transmission Line Costs | Use | Interim |
Description of Use | N/A | |
Change Type | Purchase New | |
Type | Rigid | |
Diameter | 3 1/8 inches | |
Segment Length | Broadband | |
Other Segment Length | ||
Number of parallel runs | 1 | |
Length | 225 feet per run | |
Justification for New Transmission Line | To allow rigging removal of existing main facility. see attached quote KNXT Quote no #20180327-547 Rev A. |
Name | Description |
---|---|
Dryline Dehydrator |
To pressurized the Transmission Line. |
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 | Interim | |
Ownership | Leased | |
Is this tower consider Complex? | Terrain Constrained | |
Is this tower currently shared with any other stations? | No | |
One or more FM, AM or TV radio broadcaster(s) | N/A | |
Others Types of Users | N/A | |
Is tower documented for structural analysis? | Unknown | |
Is tower compliant with Rev G? | Unknown | |
Existing Tower Structure Registration | Do you have a tower registration number? | Yes |
ASR Number | 1012373 | |
Coordinates (NAD83) | Latitude (NAD83) | 36° 17' 15.7" N- |
Longitude (NAD83) | 118° 50' 23.3" W- | |
Overall Structure Height | 251.97 feet | |
Support Structure Height | 251.97 feet | |
Ground Elevation Above Mean Sea Level (AMSL) | 5720.07 feet | |
Structure Type | LTOWER - Lattice Tower | |
Tower Owner | Sinclair Television of Fresno, LLC | |
Date Constructed | 01/01/1971 |
Section | Question | Response |
---|---|---|
Engineering Study | Please what type of engineering study is required, if any: | Study needed for undocumented/poorly documented tower |
Tower Reinforcements | Please select whether tower reinforcements are needed: | Minor Reinforcements needed |
Section | Question | Response |
---|---|---|
Tower Rigging Costs | Complex Tower | Terrain constrained |
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 | Owned | |
Is this tower consider Complex? | Terrain Constrained | |
Is this tower currently shared with any other stations? | Yes | |
One or more FM, AM or TV radio broadcaster(s) | No | |
Others Types of Users | Yes | |
Is tower documented for structural analysis? | No | |
Is tower compliant with Rev G? | Unknown | |
Existing Tower Structure Registration | Do you have a tower registration number? | No |
ASR Number | ||
Coordinates (NAD83) | Latitude (NAD83) | 36° 17' 13.8" N- |
Longitude (NAD83) | 118° 50' 20.3" W- | |
Overall Structure Height | 199.00 feet | |
Support Structure Height | 199.00 feet | |
Ground Elevation Above Mean Sea Level (AMSL) | 5885.00 feet | |
Structure Type | TOWER - Free Standing or Guyed Structure | |
Tower Owner | Diocese of Fresno Educational Corporation | |
Date Constructed | 07/05/1986 |
Users |
---|
kvvg-ld |
Section | Question | Response |
---|---|---|
Engineering Study | Please what type of engineering study is required, if any: | Study needed for undocumented/poorly documented tower |
Tower Reinforcements | Please select whether tower reinforcements are needed: | No reinforcements needed |
Section | Question | Response |
---|---|---|
Tower Rigging Costs | Complex Tower | Terrain constrained |
Helicopter Services Required | Are helicopter services required? | Yes |
Section | Question | Response |
---|---|---|
Outside Project Management Services | Do you require outside project management services? | Yes |
Number of Hours | 795 | |
Explanation | Only One engineer in the department. Please see attached quotes from Widelity and Mark Quella | |
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 | 2 | |
Do you have Distributed Transmission System engineering services? | N/A | |
Critical Facility | N/A | |
Terrain-Shielded Facility | N/A | |
Attorney and Other Outside Consulting Services | Prepare and file Form FCC Construction Permit Application | Yes |
For Auxiliary Facility | 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 | 2 | |
NEPA Section 106 environmental review | No | |
Environmental Assessment | No | |
ASR Modification | Yes | |
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 | Yes |
RF exposure measurements | Yes | |
Additional Field Engineering Service | No | |
Number of Days | N/A | |
Justification | N/A |
Name | Description |
---|---|
RF engineering interim STL |
RF study and licensing for interim operation |
Section | Question | Response |
---|---|---|
AM Pattern Disturbance | Is an Impact Study needed? | No |
Is Remediation needed? | No | |
Facility Expenses | Name | N/A |
Other Distributed Transmission System Expenses Not listed | N/A | |
Name | N/A | |
Is Notification of a Medical Facility required as a result of DTV broadcasting? | Yes | |
Permit and Filing Costs | Local Zoning | No |
Non-zoning permits | Yes | |
BLM or NFS Coordination | No | |
FCC Construction Permit Minor Change | Yes | |
FCC License to Cover Application | Yes | |
FCC Special Temporary Authority Application | Yes | |
Other Miscellaneous Expenses | Does this relocation require paying Disposal Costs (for equipment and other waste, net of any salvage value)? | Yes |
Does this relocation require Equipment Delivery or Handling Charges not otherwise included in individual item costs? | Yes | |
Does this relocation require Equipment Storage? | Yes | |
Does this relocation require the Development and Airing of an Announcement regarding an upcoming channel change? | Yes | |
Does this relocation require MVPD Notification of a Channel Change? | Yes |
Name | Description |
---|---|
Freight For Interim Line-Antenna |
Freight charges for Interim Antenna and Transmission Line shipping |
Freight For Primary Line-Antenna |
Freight charges for Primary Main Antenna and Transmission Line shipping |
Interim Transmitter Delivery |
Interim Transmitter Shipping Offload and place in building. |
Primary Transmitter Delivery |
Primary Transmitter Shipping Offload and place in building. |
Removal of existing ch-50 Transmitter. |
Removal / Disposal of existing Ch-50 Transmitter. |
STL-TSL For Interim Transmitter |
Studio Microwave Link to feed PGM and remote control & Monitor Transmitter per FCC Rules see attached PDF Studio to Transmitter Link and Transmitter to Studio Link Declaration |
Interim Site Lease Rent |
Interim Site Lease Rent |
Description | Predetermined Cost Estimate |
Estimated Cost | Estimated Cost Justification | Actual Cost | Actual Cost Justification |
---|---|---|---|---|---|
Sub-total | $1,737,786.90 | $1,627,651.78 | N/A | $1,479,567.86 | N/A |
Total for all systems | $3,790,812.21 | $3,270,379.17 | N/A | $2,483,210.94 | N/A |
Interim Transmitter Parallax U10 | $1,026,803.80 | $978,703.80 | $881,400.81 | ||
Switchgear - industrial 800 amp | $38,200.00 | $36,300.00 | N/A | $0.00 | N/A |
Service entrance 3 phase/800 amp/208 volt | $14,400.00 | $13,700.00 | N/A | $8,262.65 | N/A |
UHF - Liquid Cooled Solid State Transmitter 14.2 - 20 kW | $684,000.00 | $650,000.00 | To maintain operations during removal and replacement of primary facilities. Please see Hitachi Comark Proposal P#4074R3-KNXT-PARLX-171207-R4 | $650,000.00 | N/A |
CA Sales Tax | $62,003.80 | $62,003.80 | N/A | $62,003.71 | N/A |
UHF inside RF system including switching | $147,500.00 | $140,000.00 | N/A | $139,999.45 | N/A |
10 Ton system | $60,500.00 | $57,500.00 | N/A | $21,135.00 | N/A |
4" Rigid Conduit and Wiring (Cost per foot) | $20,200.00 | $19,200.00 | N/A | $0.00 | N/A |
Primary Transmitter Parallax U8 | $710,983.10 | $648,947.98 | $598,167.05 | ||
UHF - Liquid Cooled Solid State Transmitter 8.2 - 13 kW | $494,500.00 | $477,459.88 | Please see Estimated Cost Justification KNXT-110-1st Primary Transmitter - UHF Liquid Cooled 8.2-13 kW v0 | $477,459.88 | N/A |
CA Sales Tax | $36,258.10 | $36,258.10 | N/A | $36,258.09 | N/A |
Other -- HVAC Service Type: H Size:5 (Other) | $31,475.00 | $31,475.00 | Please see Strategic Mechanical quote 1183 less invoice 32997, which has been forwarded for payment under the 10 ton HVAC category. | $31,475.00 | N/A |
4" Rigid Conduit and Wiring (Cost per foot) | $10,100.00 | $9,600.00 | N/A | $0.00 | N/A |
Transformer 3 phase/480v - 150 KVA | $25,550.00 | $24,300.00 | N/A | $21,196.21 | N/A |
Switchgear - industrial 800 amp | $38,200.00 | $36,300.00 | N/A | $0.00 | N/A |
Service entrance 3 phase/800 amp/208 volt | $14,400.00 | $13,700.00 | N/A | $11,922.87 | N/A |
10 Ton system | $60,500.00 | $19,855.00 | ***System Notice: Estimate adjusted and locked because line has been superseded.*** | $19,855.00 | N/A |
Actual Information Description | File Name |
---|---|
Switchgear - industrial 800 amp | Information not provided. |
Service entrance 3 phase/800 amp/208 volt | |
UHF - Liquid Cooled Solid State Transmitter 14.2 - 20 kW | |
CA Sales Tax | |
UHF inside RF system including switching | |
10 Ton system | |
4" Rigid Conduit and Wiring (Cost per foot) | Information not provided. |
UHF - Liquid Cooled Solid State Transmitter 8.2 - 13 kW | |
CA Sales Tax | |
Other -- HVAC Service Type: H Size:5 (Other) | |
4" Rigid Conduit and Wiring (Cost per foot) | Information not provided. |
Transformer 3 phase/480v - 150 KVA | |
Switchgear - industrial 800 amp | Information not provided. |
Service entrance 3 phase/800 amp/208 volt | |
10 Ton system |
Description | Predetermined Cost Estimate |
Estimated Cost | Estimated Cost Justification | Actual Cost | Actual Cost Justification |
---|---|---|---|---|---|
Sub-total | $356,098.82 | $339,018.20 | N/A | $209,674.36 | N/A |
Total for all systems | $3,790,812.21 | $3,270,379.17 | N/A | $2,483,210.94 | N/A |
Interim Antenna i230ECW-8-22 | $141,469.00 | $123,631.12 | $41,161.10 | ||
Side mount brackets for high power antennas (if not included in antenna base cost) | $23,150.00 | $12,296.28 | Needed to mount Antenna to tower. See Quote #20180327-547 Rev A in attachments; see Justifying Invoice - KNXT ERI 52369 | $12,296.26 | N/A |
UHF - Lower Power Side Mount, One station antenna - medium power (50-200 kW), horizontally polarized | $89,400.00 | $83,191.10 | Please see Estimated Cost Justification KNXT-280-Interim Antenna - UHF Medium Power Side Mount, H-POL v0 | $22,190.11 | N/A |
Sweep test of existing antenna | $6,730.00 | $6,674.74 | need service to verify Specifications and operation, plus taxes. See ERI Quote #20180327-547 Rev A in attachments. | $6,674.73 | N/A |
Pattern scatter analysis for side mount high/med power antennas (if not included in antenna base cost) | $5,260.00 | $5,000.00 | To Verify proper operation at sight. | N/A | N/A |
Elbow complex, broadband, at antenna input, per 3 1/8. feedline (if needed) | $9,340.00 | $8,880.00 | N/A | N/A | N/A |
CA Sales Tax | $7,589.00 | $7,589.00 | CA sales tax. | $0.00 | N/A |
Primary Antenna ATW12H7-HSC2-22L | $214,629.82 | $215,387.08 | $168,513.26 | ||
Pattern scatter analysis for side mount high/med power antennas (if not included in antenna base cost) | $5,260.00 | $5,000.00 | To check for signal integrity. | N/A | N/A |
UHF - Lower Power Side Mount, One station antenna - medium power (50-200 kW), horizontally polarized | $89,400.00 | $122,387.73 | Please see Estimated Cost Justification KNXT-210-Primary Antenna - UHF Medium Power Side Mount, H-POL v0 | $90,653.73 | N/A |
Sweep test of existing antenna | $6,730.00 | $6,250.00 | Verify connections of antenna and transmission line are within design specifications before RF power is applied. | $6,250.00 | N/A |
CA Sales Tax | $10,139.82 | $10,139.82 | CA sales tax | N/A | N/A |
UHF - Lower Power Side Mount, One Station antenna . medium power (50-200 kW), elliptically or circularly polarized | $103,100.00 | $71,609.53 | ***System Notice: Estimate adjusted and locked because line has been superseded.***Reimbursed amount in this category deducted from the appropriate categories. ERI Invoice 52369 (interim antenna) incorrectly allocated to this category and reimbursed. The reimbursed amount has been deducted from the estimated cost of the interim antenna | $71,609.53 | N/A |
Actual Information Description | File Name |
---|---|
Side mount brackets for high power antennas (if not included in antenna base cost) | |
UHF - Lower Power Side Mount, One station antenna - medium power (50-200 kW), horizontally polarized | |
Sweep test of existing antenna | |
Pattern scatter analysis for side mount high/med power antennas (if not included in antenna base cost) | Information not provided. |
Elbow complex, broadband, at antenna input, per 3 1/8. feedline (if needed) | Information not provided. |
CA Sales Tax | Information not provided. |
Pattern scatter analysis for side mount high/med power antennas (if not included in antenna base cost) | Information not provided. |
UHF - Lower Power Side Mount, One station antenna - medium power (50-200 kW), horizontally polarized | |
Sweep test of existing antenna | |
CA Sales Tax | Information not provided. |
UHF - Lower Power Side Mount, One Station antenna . medium power (50-200 kW), elliptically or circularly polarized |
Description | Predetermined Cost Estimate |
Estimated Cost | Estimated Cost Justification | Actual Cost | Actual Cost Justification |
---|---|---|---|---|---|
Sub-total | $56,743.93 | $91,498.31 | N/A | $76,297.04 | N/A |
Total for all systems | $3,790,812.21 | $3,270,379.17 | N/A | $2,483,210.94 | N/A |
Interim Transmission Line | $29,512.46 | $47,324.40 | $32,123.14 | ||
Dryline Dehydrator | $2,512.46 | $2,512.46 | To provide required dry air pressure to properly maintain line internal environment; plus taxes and freight. See ERI Proposal 20180327-547 Rev A | $2,512.45 | N/A |
Rigid Transmission Line - copper, 3 1/8" broadband | $27,000.00 | $44,811.94 | many directional changes with slant section and complex line layout between transmission room and antenna/tower. See ERI Proposal 20180327-547 Rev A | $29,610.69 | N/A |
Primary Transmission Line | $27,231.47 | $44,173.91 | $44,173.90 | ||
dehydrator | $3,606.47 | $3,606.47 | Please see Estimated Cost Justification KNXT-310-Primary Transmission Line - Dehydrator v0 | $3,606.47 | not exceeded |
Flexible Air Transmission Line - dielectric, 5" | $23,625.00 | $40,567.44 | Please see Estimated Cost Justification KNXT-310-Primary Transmission Line - Flexible Air Dielectric, 5" v0 | $40,567.43 | N/A |
Actual Information Description | File Name |
---|---|
Dryline Dehydrator | |
Rigid Transmission Line - copper, 3 1/8" broadband | |
dehydrator | |
Flexible Air Transmission Line - dielectric, 5" |
Description | Predetermined Cost Estimate |
Estimated Cost | Estimated Cost Justification | Actual Cost | Actual Cost Justification |
---|---|---|---|---|---|
Sub-total | $1,077,600.00 | $639,000.00 | N/A | $286,442.20 | N/A |
Total for all systems | $3,790,812.21 | $3,270,379.17 | N/A | $2,483,210.94 | N/A |
Auxiliary Tower LTOWER | $605,300.00 | $377,000.00 | $180,642.20 | ||
Tower mapping for an undocumented/poorly documented tower and preparation of documentation necessary for tower load study | $26,300.00 | $25,000.00 | N/A | $15,980.00 | N/A |
Minor tower reinforcement/modifications | $158,000.00 | $150,000.00 | N/A | $0.00 | N/A |
Complex Tower (includes, for example, those with candelabras and/or stacked antennas) | $421,000.00 | $202,000.00 | N/A | $164,662.20 | N/A |
Primary Tower TOWER | $472,300.00 | $262,000.00 | $105,800.00 | ||
Tower mapping for an undocumented/poorly documented tower and preparation of documentation necessary for tower load study | $26,300.00 | $10,000.00 | N/A | $1,300.00 | N/A |
Tower Helicopter Lift | $25,000.00 | $25,000.00 | antenna assembly cannot reach tower site via access road. | $0.00 | N/A |
Complex Tower (includes, for example, those with candelabras and/or stacked antennas) | $421,000.00 | $227,000.00 | N/A | $104,500.00 | N/A |
Actual Information Description | File Name |
---|---|
Tower mapping for an undocumented/poorly documented tower and preparation of documentation necessary for tower load study | |
Minor tower reinforcement/modifications | Information not provided. |
Complex Tower (includes, for example, those with candelabras and/or stacked antennas) | |
Tower mapping for an undocumented/poorly documented tower and preparation of documentation necessary for tower load study | |
Tower Helicopter Lift | Information not provided. |
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 | $289,023.83 | $301,327.15 | N/A | $236,068.35 | N/A |
Total for all systems | $3,790,812.21 | $3,270,379.17 | N/A | $2,483,210.94 | N/A |
Outside Professional Services | $289,023.83 | $301,327.15 | $236,068.35 | ||
RF engineering interim STL | $7,513.83 | $7,513.83 | The estimated cost has been adjusted to include all invoices submitted for reimbursement at this time. | $7,482.02 | N/A |
RF Exposure Measurements | $21,050.00 | $20,000.00 | N/A | $0.00 | N/A |
Comprehensive coverage verification via field study, if needed | $84,200.00 | $80,000.00 | N/A | $60,163.60 | N/A |
ASR modification (prepare FCC Form 854) | $2,105.00 | $2,000.00 | N/A | $0.00 | N/A |
Attorney Fees - Prepare and File request for Special Temporary Authorization | $7,360.00 | $7,000.00 | N/A | $2,958.33 | N/A |
Attorney Fees - Negotiation of lease and other matters for shared locations | $4,210.00 | $8,875.00 | Justifying Invoice - KNXT Fletcher, Heald and Hildreth 1995396-2 | $8,791.67 | N/A |
Attorney Fees -Prepare and File FCC Form 2100 (main), License to Cover Application | $2,365.00 | $2,250.00 | N/A | $750.00 | N/A |
Attorney Fees - Aux Antenna, prepare and File Form 2100 Construction Permit or License Application | $4,210.00 | $4,000.00 | N/A | $0.00 | N/A |
Attorney Fees - Prepare and File FCC Form 2100 (main), Construction Permit Application | $5,260.00 | $5,000.00 | N/A | $0.00 | N/A |
Prepare request for Special Temporary Authorization | $4,100.00 | $3,976.80 | The estimated cost has been adjusted to include all invoices submitted for reimbursement at this time. | $3,976.80 | N/A |
Address transition timing and coordination issues w/ other stations and wireless | $2,630.00 | $2,500.00 | N/A | $375.00 | N/A |
Project management of the transition | $125,610.00 | $131,177.81 | see quote Project_Mngr_Repack_Quot8-25-17 from Mark Quella and Widelity Project Management Quote. | $131,177.81 | 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 | $0.00 | N/A |
Prepare engineering section of FCC Form 2100 (main), License to Cover Application | $1,580.00 | $1,500.00 | 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 | $0.00 | N/A |
Prepare and or review reimbursement form | $2,630.00 | $5,910.61 | The estimated cost has been adjusted to include all invoices submitted for reimbursement at this time. | $5,707.52 | N/A |
Perform engineering study for new channel assignment and antenna development | $7,360.00 | $13,123.10 | The estimated cost has been adjusted to include all invoices submitted for reimbursement at this time. | $13,123.10 | N/A |
Prepare engineering section of FCC Form 2100 (main), Construction Permit Application | $3,155.00 | $3,000.00 | N/A | $1,562.50 | N/A |
Actual Information Description | File Name |
---|---|
RF engineering interim STL | |
RF Exposure Measurements | Information not provided. |
Comprehensive coverage verification via field study, if needed | |
ASR modification (prepare FCC Form 854) | Information not provided. |
Attorney Fees - Prepare and File request for Special Temporary Authorization | |
Attorney Fees - Negotiation of lease and other matters for shared locations | |
Attorney Fees -Prepare and File FCC Form 2100 (main), License to Cover Application | |
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 | |
Address transition timing and coordination issues w/ other stations and wireless | |
Project management of the transition | |
RF Consulting Engineer Fees- Aux Antenna: Prepare engineering section of FCC Form 2100, Construction Permit Application | Information not provided. |
Prepare engineering section of FCC Form 2100 (main), License to Cover Application | Information not provided. |
RF Consulting Engineer Fees- Aux Antenna: Prepare engineering section of FCC Form 2100, License to Cover Application | Information not provided. |
Prepare and or review reimbursement form | |
Perform engineering study for new channel assignment and antenna development | |
Prepare engineering section of FCC Form 2100 (main), Construction Permit Application |
Description | Predetermined Cost Estimate |
Estimated Cost | Estimated Cost Justification | Actual Cost | Actual Cost Justification |
---|---|---|---|---|---|
Sub-total | $273,558.73 | $271,883.73 | N/A | $195,161.13 | N/A |
Total for all systems | $3,790,812.21 | $3,270,379.17 | N/A | $2,483,210.94 | N/A |
Other Expenses | $273,558.73 | $271,883.73 | $195,161.13 | ||
Interim Site Lease Rent | $64,000.00 | $64,000.00 | Please see KNXT Interim Site Lease Budget Justification Letter | $64,000.00 | N/A |
STL-TSL For Interim Transmitter | $61,565.41 | $61,565.41 | please see Estimated Cost Justification KNXT-610-STL - TSL for Interim Transmitter V0 | $61,529.68 | N/A |
Removal of existing ch-50 Transmitter. | $25,000.00 | $25,000.00 | Existing Transmitter Removal / Disposal. | $25,000.00 | N/A |
Primary Transmitter Delivery | $17,822.00 | $17,822.00 | N/A | $17,822.00 | N/A |
Interim Transmitter Delivery | $20,652.00 | $20,652.00 | N/A | $20,651.55 | N/A |
Freight For Primary Line-Antenna | $17,830.89 | $17,830.89 | N/A | N/A | N/A |
Freight For Interim Line-Antenna | $9,148.43 | $9,148.43 | N/A | $0.00 | N/A |
MVPD Notification of Channel Change | $3,500.00 | $3,500.00 | N/A | N/A | N/A |
Develop and air announcement of upcoming channel change | $2,800.00 | $2,800.00 | N/A | N/A | N/A |
Equipment Storage | $5,000.00 | $5,000.00 | staging space for equipment deliveries before special short bed trucking for mountain access roads | N/A | N/A |
Equipment Delivery and Handling Charges | $7,500.00 | $7,500.00 | Moving from storage and transfer to smaller vehicles for mountain road access | N/A | N/A |
Disposal Costs (for equipment and other waste, net of any salvage value) | $25,000.00 | $25,000.00 | N/A | $3,412.90 | N/A |
Non-zoning permits | $550.00 | $550.00 | N/A | 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 |
FCC Filing Fees - Form 2100 minor change CP application | $1,110.00 | $0.00 | Notified by FCC that their will NOT be any charge due to Repack. | N/A | N/A |
DTV Medical Facility Notification | $11,550.00 | $11,000.00 | N/A | $2,745.00 | N/A |
Actual Information Description | File Name |
---|---|
Interim Site Lease Rent | |
STL-TSL For Interim Transmitter | |
Removal of existing ch-50 Transmitter. | |
Primary Transmitter Delivery | |
Interim Transmitter Delivery | |
Freight For Primary Line-Antenna | Information not provided. |
Freight For Interim Line-Antenna | Information not provided. |
MVPD Notification of Channel Change | Information not provided. |
Develop and air announcement of upcoming channel change | Information not provided. |
Equipment Storage | Information not provided. |
Equipment Delivery and Handling Charges | Information not provided. |
Disposal Costs (for equipment and other waste, net of any salvage value) | |
Non-zoning permits | 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. |
FCC Filing Fees - Form 2100 minor change CP application | Information not provided. |
DTV Medical Facility Notification |
Predetermined Cost Estimate |
Estimated Cost | Actual Cost | |
---|---|---|---|
Total for all systems | $3,790,812.21 | $3,270,379.17 | $2,483,210.94 |
Question | Response |
---|---|
The facility has ceased operating on its pre-auction channel. | Yes |
Construction of final facilities or all necessary modifications are complete. | Yes |
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. | Sara Hinkle Authorized Form 399 Certifier 09/01/2021 |
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. | Sara Hinkle Authorized Form 399 Certifier 09/01/2021 |
Section | Question | Response |
---|---|---|
Submission of Final Allocation or Accounting Information 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. | Sara Hinkle Authorized Form 399 Certifier 09/01/2021 |