Applicant | Address | Phone | Applicant Type | |
---|---|---|---|---|
TELEVISION STATION KTXA INC. Doing Business As: TELEVISION STATION KTXA INC. |
Daniel G. Ryson 1725 DeSales St. NW Suite 501 Washington, DC 20036 United States |
+1 (202) 457-4505 | dryson@cbs.com | Corporation |
Applicant | Address | Phone | |
---|---|---|---|
[Confidential] |
|
|
|
Applicant | Address | Phone | |
---|---|---|---|
Daniel G. Ryson Associate Director of Spectrum Management CBS |
Daniel G. Ryson 1725 DeSales Street NW Suite 501 Washington, DC 20036 United States |
+1 (202) 457-4074 | dryson@cbs.com |
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 | Facility has broadband antenna and combiner for KTVT (CH19) & KTXA (CH29). Tx line must be replaced to accomodate repack (CH18) & (CH19), so Interim site will be built for KTVT (CH19) and KTXA (CH29). Once done, KTVT will return to Main (CH19), KTXA wil |
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 | DCX | |
Year | 1997 | |
Type | Inductive Output Tube | |
IOT Power Type | Three | |
Power Capacity | 90 kW |
Section | Question | Response |
---|---|---|
New Transmitter | Use | Primary (Main) |
Change Type | Purchase New | |
Is this a request for upgraded equipment? | Yes | |
Manufacturer | ||
Model | ULXTE-150 | |
Transmitter Type | Solid State | |
Solid State Cooling | Liquid Cooled | |
Solid State Power capacity | 92.8 kW | |
Justification for New Transmitter | Comark cannot retune existing transmitter (ATTACHMENT 1). A replacement IOT transmitter is more expensive (Attachment 11) than the proposed solid state replacement (ATTACHMENT 2), which qualifies as a one-step upgrade (See Statement and Attachment 14). |
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 | Yes | |
Size | 3 inches | |
Length | 300.0 feet | |
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 |
Name | Description |
---|---|
RF components for install |
RF components and labor for main tx install. See ATTACHMENT 6 |
Sales tax |
State Sales Tax |
Old transmitter removal |
Remove old transmitter from main site. See ATTACHMENT 8 |
Section | Question | Response |
---|---|---|
New Transmitter | Use | Interim |
Description of Use | N/A | |
Change Type | Purchase | |
Manufacturer | ||
Model | ULXTE-40 | |
Transmitter Type | Solid State | |
Solid State Cooling | Liquid Cooled | |
Solid State Power capacity | 25.3 kW | |
Justification for New Transmitter | Change of KTXA to CH18 will require the replacement of MAIN facility transmission line. An interim facility for both KTXA and KTVT will be required in order to stay on air during this change out. see ATTACHMENT 4 |
Section | Question | Response |
---|---|---|
Electrical Service | Service Entrance (3 phases 800A 208V) | Yes |
Switchgear (industrial 800 amp) | Yes | |
Transformer (480V) | Yes | |
Power | 500 kVA | |
Rigid Conduit and Wiring | Yes | |
Size | 3 inches | |
Length | 600.0 feet | |
Other Electrical Service | No | |
Description | N/A | |
HVAC Service | Does the replacement transmitter require HVAC Service? | Yes |
Type | Cooling Only | |
Size | 25 tons | |
Other Size | N/A | |
Transmitter Building Addition/Modification or Leasehold Improvement | Does the Transmitter Building require an addition, modification, other leashold improvement? | Yes |
Size | 3300.0 square feet | |
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 |
Name | Description |
---|---|
HVAC Ice Shield |
Ice Protection over new HVAC units, heat exchangers and repack broadcasters equipment to be installed. See Exhibit 6. |
Sales Tax |
Sales Tax |
Retune interim TX |
Retune interim transmitter to new operating channel at Phase 3. See ATTACHMENT 7 |
Section | Question | Response |
---|---|---|
Antenna Related Expenses | Do you have antenna related expenses? | Yes |
Section | Question | Response |
---|---|---|
Existing Antenna Description | Type of change | Retune Existing |
Antenna Use | 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? | Yes | |
Is the existing antenna directional? | No | |
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 | Top Mount | |
Antenna position in stack | Not in Stack | |
Polarization | Elliptical | |
Type | Broadband Panel | |
Number of Stations Supported | 2 | |
Number of Panels | 56 | |
Design power capacity in use | 100.0 % | |
Lower Limit | 500.00 MHz | |
Upper Limit | 566.00 MHz | |
Other Antenna Type | N/A | |
ERP: | 1000.0 kW | |
Manufacturer | Dielectric | |
Model | TUM30-04-14/56H-2-R-T | |
Year | 2012 |
Facility ID | Call Sign |
---|---|
23422 | KTVT |
Section | Question | Response |
---|---|---|
Sweep Test of Existing Antenna | Do you need a sweep test of existing antenna? | Yes |
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 |
RF Channel Number |
---|
19 |
18 |
Section | Question | Response |
---|---|---|
New Antenna Description | Use | Interim |
Description of Use | N/A | |
Change Type | Lease New | |
Ownership | Leased | |
Owner | American Tower | |
Is antenna shared? | Yes | |
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 | Top Mount | |
Antenna position in stack | Not in Stack | |
Polarization | Elliptical | |
Type | Broadband Panel | |
Number of Stations Supported | 8 | |
Number of Panels/Bays | 52 | |
Lower Limit | 494.00 MHz | |
Upper Limit | 608.00 MHz | |
Design power capacity in use | 90.0 % | |
Other Antenna Type | N/A | |
ERP: | 208.0 kW | |
Manufacturer | ||
Model | TUM-AP-C4-14/48H-2-B | |
Year | 2018 | |
Justification for New Antenna | Change of KTXA to CH18 will require the replacement of MAIN facility transmission line. An interim facility for both KTXA and KTVT will be required in order to stay on air during this changeout. |
Section | Question | Response |
---|---|---|
Combiner for Shared Antenna | Do you need a Combiner for a Shared Antenna? | Yes |
Type | New | |
Number of channels supported | 4 | |
Frequencies of channels supported | Upper and lower frequency | |
Frequency | 494.0 MHz - 608.0 MHz | |
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? | B | |
Feed Line Size | 7 3/16 inches | |
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? | Yes |
Name | Description |
---|---|
RF system test |
Test of RF system. ATC |
RF Exposure measurements |
Final REF measurememts (ATC) |
site coordination meeting |
Site coordination meeting with ATC |
Combiner Installation |
Installation of combiner |
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? | Yes | |
Is Transmission Line in operating condition? | Yes | |
Existing Transmission Line Manufacturer and Type | Manufacturer | |
Type | Rigid | |
Diameter | 8 3/16 inches | |
Other Diameter | N/A | |
Segment Length | 19 3/4 inches | |
Other Segment Length | N/A | |
Number of parallel runs | 2 | |
Length | 1800 feet per run |
Facility ID | Call Sign |
---|---|
23422 | KTVT |
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 | 20 inches | |
Other Segment Length | N/A | |
Number of parallel runs | 2 | |
Length | 1800 feet per run | |
Justification for New Transmission Line | Existing segments incorrect match for new channel due to "Flange Build-Up". See ATTACHMENT 10 |
Name | Description |
---|---|
Remove and replace tx line |
Remove existing line. install new line. See Attachment 9 |
Section | Question | Response |
---|---|---|
New Transmission Line Costs | Use | Interim |
Description of Use | N/A | |
Change Type | Lease New | |
Type | Rigid | |
Diameter | 7 3/16 inches | |
Segment Length | Broadband | |
Other Segment Length | ||
Number of parallel runs | 2 | |
Length | 1650 feet per run | |
Justification for New Transmission Line | Required for new shared interim antenna |
Name | Description |
---|---|
TX line bridge |
Line support and ice bridge |
Nitrogen Generator |
Nitrogen Generator Upgrade |
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 Site | |
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? | Yes | |
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 |
---|---|---|
23422 | KTVT | DTV |
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? | No |
Name | Description |
---|---|
Construction Proj Mgmt |
Manage tower modification reinforcement and facilities upgrade. |
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? | Yes | |
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 |
---|---|---|
17037 | KDFI | DTV |
67910 | KDTX-TV | DTV |
60534 | KSTR-DT | DTV |
49326 | KDTN | DTV |
23422 | KTVT | DTV |
22201 | KDAF | DTV |
68834 | KPXD-TV | DTV |
49324 | KERA-TV | DTV |
42359 | KTXD-TV | DTV |
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 | Candelabra |
Helicopter Services Required | Are helicopter services required? | No |
Name | Description |
---|---|
Tower Structural Analysis |
KTXA pro rata share of American Tower Corporation tower structural analysis. See Attachment 12A. |
Tower Project Management |
KTXA pro rata share of American Tower Corporation tower management. See Attachment 12A. |
Section | Question | Response |
---|---|---|
Outside Project Management Services | Do you require outside project management services? | Yes |
Number of Hours | 250 | |
Explanation | Company lacks internal resources. | |
Outside RF consulting Engineering Services | Perform engineering study for new channel assignment and antenna development | No |
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 | No | |
For Auxiliary Facility | N/A | |
For Main Facility | N/A | |
Prepare request for Special Temporary Authority | No | |
Quantity | N/A | |
Do you have Distributed Transmission System engineering services? | N/A | |
Critical Facility | N/A | |
Terrain-Shielded Facility | N/A | |
Attorney and Other Outside Consulting Services | Prepare and file Form FCC Construction Permit Application | No |
For Auxiliary Facility | N/A | |
For Main Facility | N/A | |
Prepare and file Form FCC License to Cover Application | No | |
For Auxiliary Facility | N/A | |
For Main Facility | N/A | |
Prepare request for Special Temporary Authority | No | |
Quantity | N/A | |
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 | No | |
Prepare or Review FCC Form 399 for Reimbursement | No | |
Address transition timing and coordination issues w/ other stations and wireless providers | No | |
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 |
---|---|
Installation of interim TX |
Install interim transmitter includes labor and materials. See ATTACHMENT 5 |
Project oversight on behalf of KTXT |
Engineering oversight on behalf of KTXT |
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 | Yes | |
BLM or NFS Coordination | No | |
FCC Construction Permit Minor Change | No | |
FCC License to Cover Application | No | |
FCC Special Temporary Authority Application | No | |
Other Miscellaneous Expenses | Does this relocation require paying Disposal Costs (for equipment and other waste, net of any salvage value)? | No |
Does this relocation require Equipment Delivery or Handling Charges not otherwise included in individual item costs? | Yes | |
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? | Yes |
Name | Description |
---|---|
Site security at interim site |
security to protect against theft and vandalism during const. |
Tower rental at interim site |
American tower charge for interim site during transition |
Description | Predetermined Cost Estimate |
Estimated Cost | Estimated Cost Justification | Actual Cost | Actual Cost Justification |
---|---|---|---|---|---|
Sub-total | $4,395,259.66 | $3,625,749.19 | N/A | $1,623,622.27 | N/A |
Total for all systems | $10,398,007.66 | $5,567,935.19 | N/A | $1,623,622.27 | N/A |
Interim Transmitter ULXTE-40 | $1,509,870.16 | $1,169,622.46 | $796,632.33 | ||
Retune interim TX | $23,586.00 | $23,586.00 | See Attachment 7 | N/A | N/A |
Sales Tax | $65,384.16 | $65,384.16 | Please See March Invoices Statement, Invoice 2A, and 8.25% of total shown in Attachment 4A - Interim Transmitter Change Order. | $60,713.33 | N/A |
HVAC Ice Shield | $40,000.00 | $40,000.00 | Part of American Tower costs | N/A | N/A |
UHF inside RF system including switching | $147,500.00 | $25,217.00 | Please See Exhibit 6. | N/A | N/A |
Other -- Building Addition Size: 3300.0 | $62,700.00 | $62,700.00 | Required for repack equipment. Includes ceiling joist reinforcement, material and installation of mezzanine level to support filters, switches, etc. See Exhibit 6. | N/A | N/A |
25 Ton system | $91,500.00 | $34,800.00 | Two 25 ton HVAC units to maintain operational temperatures for the new repack transmitters. There are no existing HVAC units in this space. See Exhibit 6. | N/A | N/A |
3" Rigid Conduit and Wiring (Cost per foot) | $31,200.00 | $29,400.00 | N/A | N/A | N/A |
Transformer 3 phase/480v - 500 KVA | $48,400.00 | $46,000.00 | N/A | N/A | N/A |
Switchgear - industrial 800 amp | $38,200.00 | $36,300.00 | N/A | N/A | N/A |
UHF - Liquid Cooled Solid State Transmitter 21 - 31 kW | $947,000.00 | $792,535.30 | See Attachment 4 (Transmitter + Freight), Attachment 4A, and March 2018 Invoices Statement. Includes transmitter and freight but excludes state sales tax, which is shown separately. | $735,919.00 | N/A |
Service entrance 3 phase/800 amp/208 volt | $14,400.00 | $13,700.00 | N/A | N/A | N/A |
Primary Transmitter ULXTE-150 | $2,885,389.50 | $2,456,126.73 | $826,989.94 | ||
3" Rigid Conduit and Wiring (Cost per foot) | $15,600.00 | $14,700.00 | N/A | N/A | N/A |
Old transmitter removal | $19,641.00 | $19,641.00 | See Exhibit 8 | N/A | N/A |
Sales tax | $188,211.50 | $188,211.50 | Please see Invoice 1A. | $66,539.41 | N/A |
RF components for install | $31,937.00 | $31,937.00 | Misc. RF components for transmitter installation | N/A | N/A |
UHF - Liquid Cooled Solid State Transmitter 86.8 . 106 kW | $2,630,000.00 | $2,201,637.23 | IOT transmitter cannot be re-tuned (Attachment 1). New solid state transmitter cost is less than IOT replacement. See Statement, March 2018 Invoices Statement. Cost is calculated from Attachment 2A as modified by Change Order Attachment 2B. | $760,450.53 | N/A |
Actual Information Description | File Name |
---|---|
Retune interim TX | Information not provided. |
Sales Tax | |
HVAC Ice Shield | Information not provided. |
UHF inside RF system including switching | Information not provided. |
Other -- Building Addition Size: 3300.0 | Information not provided. |
25 Ton system | Information not provided. |
3" Rigid Conduit and Wiring (Cost per foot) | Information not provided. |
Transformer 3 phase/480v - 500 KVA | Information not provided. |
Switchgear - industrial 800 amp | Information not provided. |
UHF - Liquid Cooled Solid State Transmitter 21 - 31 kW | |
Service entrance 3 phase/800 amp/208 volt | Information not provided. |
3" Rigid Conduit and Wiring (Cost per foot) | Information not provided. |
Old transmitter removal | Information not provided. |
Sales tax | |
RF components for install | Information not provided. |
UHF - Liquid Cooled Solid State Transmitter 86.8 . 106 kW |
Description | Predetermined Cost Estimate |
Estimated Cost | Estimated Cost Justification | Actual Cost | Actual Cost Justification |
---|---|---|---|---|---|
Sub-total | $1,096,060.00 | $321,750.00 | N/A | $0.00 | N/A |
Total for all systems | $10,398,007.66 | $5,567,935.19 | N/A | $1,623,622.27 | N/A |
Interim Antenna TUM-AP-C4-14/48H-2-B | $237,130.00 | $235,350.00 | $0.00 | ||
Combiner Installation | $9,250.00 | $9,250.00 | See Attachment 13A. (Note: ATC design changes altered estimated cost.) | N/A | N/A |
RF system test | $10,000.00 | $10,000.00 | See Attachment 13A. (Note: ATC design changes altered estimated cost.) | N/A | N/A |
Elbow complex, broadband, at antenna input, per 7 3/16. feedline (if needed) | $16,850.00 | $8,500.00 | See Attachment 13A. (Note: ATC design changes altered estimated cost.) | N/A | N/A |
Sweep test of existing antenna | $6,730.00 | $3,750.00 | N/A | N/A | N/A |
RF Exposure measurements | $3,000.00 | $3,000.00 | REF survey to assure continued site compliance with MPE levels. See Attachment 13 | N/A | N/A |
site coordination meeting | $2,500.00 | $2,500.00 | Coordinate with all involved in site construction See Attachment 13 | N/A | N/A |
UHF - High Power Top Mount Eight Station broadband panel antenna elliptically or circularly polarized | $104,600.00 | $104,600.00 | American Tower to install to accommodate interim operation. See Attachment 13A. (Note: ATC design changes altered estimated cost.) | N/A | N/A |
New combiner, cost per channel (without antenna) | $84,200.00 | $93,750.00 | See Attachment 13A. (Note: ATC design changes altered estimated cost.) | N/A | N/A |
Primary Antenna TUM30-04-14/56H-2-R-T | $858,930.00 | $86,400.00 | $0.00 | ||
UHF - High Power Top Mount (200-1000 kW), Two Station broadband panel antenna, elliptically or circularly polarized | $768,000.00 | $0.00 | Existing Antenna is being retuned. | N/A | N/A |
Sweep test of existing antenna | $6,730.00 | $6,400.00 | N/A | N/A | N/A |
New combiner, cost per channel (without antenna) | $84,200.00 | $80,000.00 | Combiner and mask filter for KTXA. See Attachment 3. Includes KTXA combiner system and installation. Excludes the KXTA mask filter, which is already shown in the GatesAir quote. Also excludes combiner components attributable to KTVT. | N/A | N/A |
Description | Predetermined Cost Estimate |
Estimated Cost | Estimated Cost Justification | Actual Cost | Actual Cost Justification |
---|---|---|---|---|---|
Sub-total | $2,631,850.00 | $1,170,356.00 | N/A | $0.00 | N/A |
Total for all systems | $10,398,007.66 | $5,567,935.19 | N/A | $1,623,622.27 | N/A |
Interim Transmission Line | $1,112,650.00 | $79,750.00 | $0.00 | ||
TX line bridge | $10,000.00 | $10,000.00 | ATC. See Attachment 13 | N/A | N/A |
Rigid Transmission Line - copper, 7 3/16" broadband | $1,098,900.00 | $66,000.00 | See Attachment 13A for KTXA's pro rata share. (Note: ATC design changes altered estimated cost.) | N/A | N/A |
Nitrogen Generator | $3,750.00 | $3,750.00 | KXTA's pro rata share for Nitrogen Generator Upgrade. See Attachment 13A. (Note: ATC design changes added this new cost.) | N/A | N/A |
Primary Transmission Line | $1,519,200.00 | $1,090,606.00 | $0.00 | ||
Rigid Transmission Line - copper, 8 3/16" | $1,249,200.00 | $820,606.00 | transmission line and field engineer. See Attachment 10 | N/A | N/A |
Remove and replace tx line | $270,000.00 | $270,000.00 | Rigging and main transmission line replacement. See Attachment 9 | N/A | N/A |
Description | Predetermined Cost Estimate |
Estimated Cost | Estimated Cost Justification | Actual Cost | Actual Cost Justification |
---|---|---|---|---|---|
Sub-total | $2,114,783.00 | $299,480.00 | N/A | $0.00 | N/A |
Total for all systems | $10,398,007.66 | $5,567,935.19 | N/A | $1,623,622.27 | N/A |
Primary Tower GTOWER | $614,283.00 | $50,250.00 | $0.00 | ||
Minor tower reinforcement/modifications | $158,000.00 | $33,000.00 | See Attachment 12A. (Note: ATC design changes altered estimated cost.) | N/A | N/A |
Tower mapping for an undocumented/poorly documented tower and preparation of documentation necessary for tower load study | $26,300.00 | $8,267.00 | Please see Attachment 12A. KTXA pro rata share of American Tower Corporation tower mapping. | N/A | N/A |
Tower Project Management | $2,650.00 | $2,650.00 | Please see Attachment 12A. KTXA pro rata share of American Tower Corporation tower project management. | N/A | N/A |
Tower Structural Analysis | $6,333.00 | $6,333.00 | Please see Attachment 12A. KTXA pro rata share of American Tower Corporation tower structural analysis. | N/A | N/A |
Complex Tower (includes, for example, those with candelabras and/or stacked antennas) | $421,000.00 | $0.00 | Included in transmission line installation | N/A | N/A |
Auxiliary Tower GTOWER | $1,500,500.00 | $249,230.00 | $0.00 | ||
Complex Tower (includes, for example, those with candelabras and/or stacked antennas) | $421,000.00 | $55,041.00 | KXTA's pro rata share for tower rigging. See Attachment 13A. (Note: ATC design changes altered estimated cost.) | N/A | N/A |
Serious tower reinforcement/modifications | $1,052,000.00 | $177,929.00 | KXTA's pro rata share for tower reinforcement. See Attachment 13A. (Note: ATC design changes altered estimated cost.) | N/A | N/A |
Structural engineering tower load study for a documented tower with candelabra | $20,000.00 | $8,760.00 | See Attachment 13A. (Note: ATC design changes altered estimated cost.) This is the total of $4,960 for mapping and $3,800 for structural engineering. | N/A | N/A |
Construction Proj Mgmt | $7,500.00 | $7,500.00 | American tower mgmt. See Attachment 13 | N/A | N/A |
Description | Predetermined Cost Estimate |
Estimated Cost | Estimated Cost Justification | Actual Cost | Actual Cost Justification |
---|---|---|---|---|---|
Sub-total | $48,655.00 | $46,500.00 | N/A | $0.00 | N/A |
Total for all systems | $10,398,007.66 | $5,567,935.19 | N/A | $1,623,622.27 | N/A |
Outside Professional Services | $48,655.00 | $46,500.00 | $0.00 | ||
Project management of the transition | $39,500.00 | $37,500.00 | Company lacks internal resources. This cost item accidentally omitted from original Form 399 filing. Added April, 2018. | N/A | N/A |
Project oversight on behalf of KTXT | $6,000.00 | $6,000.00 | Outside consultant oversight of KTXA project | N/A | N/A |
Installation of interim TX | $0.00 | $0.00 | 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 | N/A | N/A |
Description | Predetermined Cost Estimate |
Estimated Cost | Estimated Cost Justification | Actual Cost | Actual Cost Justification |
---|---|---|---|---|---|
Sub-total | $111,400.00 | $104,100.00 | N/A | $0.00 | N/A |
Total for all systems | $10,398,007.66 | $5,567,935.19 | N/A | $1,623,622.27 | N/A |
Other Expenses | $111,400.00 | $104,100.00 | $0.00 | ||
Tower rental at interim site | $57,600.00 | $57,600.00 | interim tower rental. American Tower. See Attachment 13 | N/A | N/A |
Site security at interim site | $8,550.00 | $8,550.00 | security during construction for theft prevention and vandalism. See Attachment 13 | N/A | N/A |
MVPD Notification of Channel Change | $0.00 | $0.00 | N/A | N/A | N/A |
Equipment Delivery and Handling Charges | $5,000.00 | $5,000.00 | American tower interim site equipment. See attachment 13 | N/A | N/A |
Non-zoning permits | $24,000.00 | $24,000.00 | American Tower interim site. See Attachment 13 | N/A | N/A |
Local Zoning | $4,700.00 | $4,700.00 | American Tower costs. See Attachment 13 | N/A | N/A |
DTV Medical Facility Notification | $11,550.00 | $4,250.00 | N/A | N/A | N/A |
Predetermined Cost Estimate |
Estimated Cost | Actual Cost | |
---|---|---|---|
Total for all systems | $10,398,007.66 | $5,567,935.19 | $1,623,622.27 |
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. | Andrew J Siegel Assistant Secretary 05/24/2018 |
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. | Andrew J Siegel Assistant Secretary 05/24/2018 |