Go to the Federal Communications Commission homepage at www.fcc.gov

FCC Form 399: Reimbursement Request

Approved by OMB 3060-1178
Go to the Federal Communications Commission homepage at www.fcc.gov

(REFERENCE COPY - Not for submission) FCC Form 399: Reimbursement Request

Facility ID:
28324
Service:
DTV
Call Sign:
KTBU
Channel:
33 (UHF)
File Number:
0000028551
FRN:
0016584138
Date Submitted:
09/02/2020

Applicant Information

Back to Top

Applicant Name, Type, and Contact Information

Applicant Address Phone Email Applicant Type

KHOU-TV, INC.

Denise A. Branson, Sr. Paralegal

TEGNA Inc.

8350 BROAD STREET, SUITE 2000

Tysons, VA 22102

United States

+1 (703) 873-6606 dbranson@tegna.com Corporation

Reimbursement Contact Information

Reimbursement Contact Name and Information

Applicant Address Phone Email

[Confidential]

 

 

 


Preparer Contact Information

Back to Top

Preparer Contact Name and Information

Applicant Address Phone Email

Fan Jia

Summit Ridge Group, LLC

535 5th Avenue, 4th Floor

New York, NY 10017

United States

+1 (212) 433-4804 SBS-Repack@SummitRidgeGroup.com

Broadcaster Information and Transition Plan

Back to Top
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 KTBU will transition to a temporary side mount antenna at the current tower site while the old antenna is removed and a new top mount broad-band antenna is installed. KTBU will purchase and install a new transmitter to operate on channel 33.

Transmitters

Back to Top
Section Question Response
Transmitter Related Expenses Do you have transmitter related expenses? Yes

Primary Transmitter

Back to Top

Existing Transmitter Information

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 HP60DDP
Year 2006
Type Inductive Output Tube
IOT Power Type Two
Power Capacity 60 kW

Primary Transmitter

Back to Top

New Transmitter Costs

Section Question Response
New Transmitter Use Primary (Main)
Change Type Purchase New
Is this a request for upgraded equipment? Yes
Manufacturer
Model THU9-36 EVO
Transmitter Type Solid State
Solid State Cooling Liquid Cooled
Solid State Power capacity 55 kW
Justification for New Transmitter Current IOT based transmitter and combiner can't be re-tuned for channel 33. Please see attached justification and quote.

Primary Transmitter

Back to Top

Other Transmitter Costs

Section Question Response
Electrical Service Service Entrance (3 phases 800A 208V) No
Switchgear (industrial 800 amp) Yes
Transformer (480V) Yes
Power 150 kVA
Rigid Conduit and Wiring Yes
Size 2 inches
Length 2000.0 feet
Other Electrical Service No
Description N/A
HVAC Service Does the replacement transmitter require HVAC Service? Yes
Type Cooling Only
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? Yes
Size 1500.0 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

Primary Transmitter

Back to Top

Other Transmitter Cost Not Listed

Name Description

Interim Transmitter Installation

Installation of new transmitter into existing RF system, tuning, proofing.

New Electrical Sub-Panels

New HVAC electrical sub-panels for new AC units required for the repack combiner area fed off of the existing 480/208 main panel. This equipment is required to provide the existing power to the HVAC units.

Ice Shield for HVAC equipment

Ice protection for new outdoor HVAC equipment outside the combiner room. The total estimated area is 300 sq. ft.

Antennas

Back to Top
Section Question Response
Antenna Related Expenses Do you have antenna related expenses? Yes

Primary Antenna

Back to Top

Existing Antenna Information

Section Question Response
Existing Antenna Description Type of change Lease 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? Yes
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 Horizontal
Type Broadband Panel
Number of Stations Supported 2
Number of Panels 8
Design power capacity in use 50.0 %
Lower Limit 638.00 MHz
Upper Limit 722.00 MHz
Other Antenna Type N/A
ERP: 1000.0 kW
Manufacturer
Model RD32A-D
Year 2002

Facility ID's and Call Signs of all stations with whom the antenna is shared.

Facility ID Call Sign
31870 KYAZ

Primary Antenna

Back to Top

New Antenna Costs

Section Question Response
New Antenna Description Use Primary (Main)
Description of Use N/A
Change Type Lease New
Is this a request for upgraded equipment? Yes
Ownership Leased
Owner American Tower Corporation
Is antenna shared? Yes
Is antenna directional? Yes
Will antenna be located on or in close proximity to an antenna farm? Yes
New Antenna Manufacturer and Types Class Full Power
Mounting Top Mount
Antenna position in stack Not in Stack
Polarization Elliptical
Type Broadband Panel
Number of Stations Supported 4
Number of Panels/Bays 14
Lower Limit 515.00 MHz
Upper Limit 605.00 MHz
Design power capacity in use 90.0 %
Other Antenna Type N/A
ERP: 1000.0 kW
Manufacturer
Model PEPL42C
Year 2017
Justification for New Antenna Current Antenna will not support post repack assigned channel 33.

Primary Antenna

Back to Top

Other Antenna Costs

Section Question Response
Combiner for Shared Antenna Do you need a Combiner for a Shared Antenna? Yes
Type New
Number of channels supported 3
Frequencies of channels supported Upper and lower frequency
Frequency 515.0 MHz - 605.0 MHz
Do you need a combiner output splitter/switcher for dual feed lines? Yes
Elbow Complex Do you require the separate purchase of the Elbow Complex? Yes
Broadband or Single Channel? Broadband
Feed Line Size 7 3/16 inches inches
Side Mount Brackets Do you require the separate purchase of side mount brackets for a high power antenna?
Pattern Scatter Analysis Do you require separate purchase of pattern scatter analysis for a side mount high or medium power antenna? No
Sweep Test Do you require the sweep testing of transmission line and antenna? Yes

Primary Antenna

Back to Top

Other Antenna Cost Not Listed

Name Description

Combiner Installation

Combiner installation cost for three (3) (or 6 modules, 2 per channel) constant impedance waveguide modules and three (3) directional filter modules, for 3 repacked frequency transmitters

Interim Antenna

Back to Top

New Antenna Costs

Section Question Response
New Antenna Description Use Interim
Description of Use N/A
Change Type Lease New
Ownership Leased
Owner American Tower Corporation
Is antenna shared? Yes
Is antenna directional? Yes
Will antenna be located on or in close proximity to an antenna farm? Yes
New Antenna Manufacturer and Type Class Full Power
Mounting Side Mount
Antenna position in stack Not in Stack
Polarization Horizontal
Type Broadband Slot
Number of Stations Supported 2
Number of Panels/Bays 24
Lower Limit 470.00 MHz
Upper Limit 692.00 MHz
Design power capacity in use 95.0 %
Other Antenna Type N/A
ERP: 60.0 kW
Manufacturer
Model TFU-24WB-R C160
Year 2018
Justification for New Antenna Interim Antenna required to dismantle current top mount and remain on-air while new antenna is installed.

Interim Antenna

Back to Top

Other Antenna Costs

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? B
Feed Line Size 6 1/8 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? No

Interim Antenna

Back to Top

Other Antenna Cost Not Listed

Name Description

Interim Antenna Rental

Rental of Interim Antenna

Transmission Line

Back to Top
Section Question Response
Transmission Line Related Expenses Do you have transmission line related expenses? Yes

Primary Transmission Line

Back to Top

Existing Transmission Line

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 Waveguide
Diameter N/A
Other Diameter N/A
Segment Length N/A
Other Segment Length N/A
Number of parallel runs 1
Length 2200 feet per run

Facility ID's and Call Signs of all stations with whom the transmission line is shared.

Facility ID Call Sign
31870 KYAZ

Primary Transmission Line

Back to Top

New Transmission Line

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? Yes
Type Rigid
Diameter 7 3/16 inches
Other Diameter N/A
Segment Length Broadband
Other Segment Length N/A
Number of parallel runs 2
Length 2100 feet per run
Justification for New Transmission Line Material cost for two (2) 7-3/16" Broadband rigid transmission lines, three (6) elbows (3 each line) and a nitrogen generator for pressurization control on the dual lines. Two (2) lines at 2100' each or 4200' total.

Primary Transmission Line

Back to Top

Other Transmission Line Expenses Not Listed

Name Description

Internal Transmission Line

Material cost for two (2) 7/316" Transmission lines to connect Transmitter and combiner. Two (2) lines at 200' or 400' total.

New 6.125 ft rigid EHT broadband line installed for interim operation 1,740ft

New 6.125 ft rigid EHT broadband line installed for interim operation 1,740ft

Tower Equipment And Rigging Costs

Back to Top
Section Question Response
Tower Equipment or Rigging Costs Changes Do you have tower equipment or rigging costs changes? Yes

Primary Tower

Back to Top

Existing Tower

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? Unknown
Is tower compliant with Rev G? Unknown
Existing Tower Structure Registration Do you have a tower registration number? Yes
ASR Number 1059622
Coordinates (NAD83) Latitude (NAD83) 29° 33' 45.2" N-
Longitude (NAD83) 095° 30' 35.9" W-
Overall Structure Height 1974.06 feet
Support Structure Height 1844.14 feet
Ground Elevation Above Mean Sea Level (AMSL) 74.15 feet
Structure Type GTOWER - Guyed Structure Used for Communication Purposes
Tower Owner American Towers, LLC.
Date Constructed 08/30/2000

FM, AM or TV radio broadcasters. Facility ID's, Call Signs and Services of other broadcast stations with whom the tower is shared

Facility ID Call Sign Service
13200 KUVM-CD DTV
69531 KZJL DTV
53847 KXLN-DT DTV
51569 KTXH DTV
31870 KYAZ DTV
22204 KRIV DTV

Primary Tower

Back to Top

Tower Modification Costs

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: Major Reinforcements needed

Primary Tower

Back to Top

Tower Rigging Costs

Section Question Response
Tower Rigging Costs Complex Tower Candelabra
Helicopter Services Required Are helicopter services required? No

Primary Tower

Back to Top

Other Tower Expenses Not Listed

Name Description

One-time Tower Rental

One-time tower rental cost for interim side mount antenna on the AT tower at Missouri City, shared with two other broadcasters

Tower Permit Drawing Package

Basic drawing package for municipality permitting.

Construction Project Management -Tower Modifications reinforcements and facilities

(17.5) hours on modification project management and (42.5) hours for RF installation project management.

Ground and Building - Permit Drawing Packag

Basic drawing package for municipality permitting.

Outside Professional Services Costs

Back to Top
Section Question Response
Outside Project Management Services Do you require outside project management services? Yes
Number of Hours 135
Explanation Project management fee for the transition of broadcasters. Scheduling and management of the timelines and schedules occurring during the repack.
Outside RF consulting Engineering Services Perform engineering study for new channel assignment and antenna development Yes
Prepare engineering section of Form FCC Construction Permit Application Yes
For Auxiliary Facility No
For Main Facility Yes
Prepare engineering section of Form FCC License to Cover Application Yes
For Auxiliary Facility No
For Main Facility Yes
Prepare request for Special Temporary Authority Yes
Quantity 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 No
For Main Facility Yes
Prepare and file Form FCC License to Cover Application Yes
For Auxiliary Facility No
For Main Facility Yes
Prepare request for Special Temporary Authority Yes
Quantity 2
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 Yes
RF exposure measurements Yes
Additional Field Engineering Service No
Number of Days N/A
Justification N/A

Outside Professional Services Costs

Back to Top

Other Professional Services Expenses Not Listed

Name Description

RF System Test

Testing of the combiner to ensure all one (1) frequencies are tuned for optimal patterns.

Migratory Bird Assessment - Permitting

Migratory Bird Assessment / Permitting (if needed)

Site Coordination Meeting

Site coordination meetings with all broadcasters, contractors and vendors involved with the site deliveries and construction. This cost is for travel and logistics expenses accrued.

Other Expenses

Back to Top
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 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

Other Expenses

Back to Top

Other Expenses Not Listed

Name Description

Compound Fencing

The removal and installation of existing fencing in compound area where the construction and additional equipment is being installed, some of the fencing will require replacement and reconfiguration once all repack construction is completed.

Grading

Cost of preparation and staging of hoists and equipment on the soft soil area around tower site. Due to the heavy weights of the equipment needed to perform the antenna gin pole removals/Installation, the equipment may sink in soft soil conditions.

Road upgrades to support heavy equipment transportation exclusive to Repack activities

Repairs and upgrades to roadway due to excessive traffic and weight loads associated with the repack.

Site Secuirty Company during construction for theft prevention and vandalism

Site security for installation and storage of Transmission line and materials for 30 days X 12 hours. The materials are a high risk of theft due to the material makeup such as copper, brass and aluminum.

Other Costs - Nitrogen Generator

Other Costs - Nitrogen Generator

Site Survey

Complete Site Survey to determine existing site parameters, determine equipment needs, develop action plan for repack.

Cost Information

Back to Top

Transmitters

Where no predetermined cost estimate is available, any estimate provided will also become the predetermined cost (displayed in italics).
Description Predetermined
Cost Estimate
Estimated Cost Estimated Cost Justification Actual Cost Actual Cost Justification
Sub-total $2,057,251.00 $1,447,610.78 N/A $1,394,856.77 N/A
Total for all systems $6,483,928.90 $3,349,620.45 N/A $2,788,076.53 N/A
Primary Transmitter THU9-36 EVO $2,057,251.00 $1,447,610.78 $1,394,856.77
10 Ton system $38,900.00 $21,401.91 ***System Notice: Estimate adjusted and locked because line has been superseded.*** $18,500.00 N/A
Ice Shield for HVAC equipment $6,000.00 $6,000.00 Ice protection for new outdoor HVAC equipment outside the combiner room. The total estimated area is 300 sq. ft. $6,000.00 N/A
Other -- Building Addition Size: 1500.0 $18,750.00 $18,750.00 Building space upgrade, converting large suite area to the new repack combiner area, split from a private suite in room 106. 300 Sqft concrete pad for new HVAC $18,750.00 N/A
5 Ton system $20,250.00 $2,901.91 N/A $2,901.91 N/A
UHF - Liquid Cooled Solid State Transmitter 52 - 61 kW $1,788,000.00 $1,280,232.12 N/A $1,280,232.12 N/A
New Electrical Sub-Panels $1,250.00 $1,250.00 New HVAC electrical sub-panels for new AC units required for the repack combiner area fed off of the existing 480/208 main panel. This equipment is required to provide the existing power to the HVAC units. $937.50 N/A
Interim Transmitter Installation $68,351.00 $68,351.00 Cost to route and plumb new transmitter into existing RF system. Once new external line and antenna are complete the transmitter will be re-plumbed into it. This is necessary to make space within the existing transmitter suite. $18,811.40 N/A
2" Rigid Conduit and Wiring (Cost per foot) $52,000.00 $28,767.59 The total of estimate from ATC and Marsand ($6,250.00,$5,000.00 and reimbursed $18,150.00). Please see Marsand quote 1886. $28,767.59 N/A
Switchgear - industrial 800 amp $38,200.00 $6,806.25 N/A $6,806.25 N/A
Transformer 3 phase/480v - 150 KVA $25,550.00 $13,150.00 See Marsand Quote #1886. $13,150.00 N/A

Components

Actual Information Description File Name
10 Ton system

Component Description:
Second invoice - 50% of project. #460208939
Amount:
$12,333.33

Component Description:
ATC Invoice for 10 ton system; 2nd 50%
Amount:
$12,333.34

Component Description:
HVAC cost. KTBU 25% payment to American Tower. Invoice #460197771 with PO.
Amount:
$6,166.67

Component Description:
Total of line 7 and 9, balance. #460227266
Amount:
$2,901.91
Ice Shield for HVAC equipment

Component Description:
Second invoice - 50% of project. #460208939
Amount:
$4,000.00

Component Description:
ATC Ice Shield Invoice; 2nd 50%
Amount:
$4,000.00

Component Description:
Ice shield for HVAC equipment outside the combiner room for 300 sq ft. KTBU 25% payment to American Tower. Invoice #460197771 with PO.
Amount:
$2,000.00
Other -- Building Addition Size: 1500.0

Component Description:
Second invoice - 50% of project. #460208939
Amount:
$12,500.00

Component Description:
New building for combiner and concrete slabs for HVAC. KTBU 25% payment to American Tower. Invoice #460197771 with PO.
Amount:
$6,250.00

Component Description:
ATC Invoice for building addition; 2nd 50%
Amount:
$12,500.00
5 Ton system

Component Description:
Total of line 7 and 9, balance. #460227266
Amount:
$2,901.91
UHF - Liquid Cooled Solid State Transmitter 52 - 61 kW

Component Description:
Transmitter related cost, 10% balance. #6981
Amount:
$128,023.21

Component Description:
Transmitter cost, 40% payment. #6962
Amount:
$512,092.85

Component Description:
Amount represents 50% payment of KTBU's Marsand, Inc. transmitter work cost.
Amount:
$640,116.06

Component Description:
Marsand Final 10% invoice for transmitter.
Amount:
$128,023.21

Component Description:
2nd 40% payment of Marsand Transmitter.
Amount:
$512,092.85
New Electrical Sub-Panels

Component Description:
ATC Invoice for electric panels; 2nd 50%
Amount:
$625.00

Component Description:
Electrical sub-panels for new HVAC. KTBU 25% payment to American Tower. Invoice #460197771 with PO.
Amount:
$312.50

Component Description:
Second invoice - 50% of project. #460208939
Amount:
$625.00
Interim Transmitter Installation

Component Description:
Interim transmitter configuration, 10% balance. #6981
Amount:
$1,881.14

Component Description:
Marsand Invoice for last 10% of interim transmitter configuration.
Amount:
$1,881.14

Component Description:
2nd 40% of Marsand Transmitter costs; For Transmitter Configuration.
Amount:
$7,524.56

Component Description:
Interim transmitter configuration, 40% payment. #6962
Amount:
$7,524.56

Component Description:
Transmitter configuration to route to existing mask filter. KTBU 50% payment to Marsand, Inc. Invoice # 6811, PO # 514 with quote.
Amount:
$9,405.70
2" Rigid Conduit and Wiring (Cost per foot)

Component Description:
Line 6, balance. #460227266
Amount:
$930.09

Component Description:
Line 6, balance. #460227266
Amount:
$930.09

Component Description:
Marsand Invoice for last 10% of electrical services
Amount:
$3,630.00

Component Description:
2nd 40% of Marsand Transmitter Costs; For Electrical Service Expansion.
Amount:
$4,000.00

Component Description:
2'' rigid conduit and wiring, 40% payment. #6962
Amount:
$4,000.00

Component Description:
Electrical service for the new main transmitter - KTBU 50% payment to Marsand, Inc. Invoice #6811, PO #514 with quote.
Amount:
$18,150.00

Component Description:
ATC Invoice for rigid conduit and wiring; 2nd 50%
Amount:
$3,125.00

Component Description:
2'' rigid conduit and wiring, 10% balance. #6981
Amount:
$1,000.00

Component Description:
Rigid conduit and wiring for HVAC. KTBU 25% payment to American Tower. Invoice #460197771 with PO.
Amount:
$1,562.50

Component Description:
Second invoice - 50% of project. #460208939
Amount:
$3,125.00
Switchgear - industrial 800 amp

Component Description:
Second invoice - 50% of project. #460208939
Amount:
$4,537.50

Component Description:
Switchgear cost. KTBU 25% payment to American Tower. Invoice #460197771 with PO.
Amount:
$2,268.75

Component Description:
ATC Switchgear Invoice; 2nd 50%
Amount:
$4,537.50
Transformer 3 phase/480v - 150 KVA

Component Description:
Transformer, 10% balance. #6981
Amount:
$2,630.00

Component Description:
Transformer, 40%. #6962
Amount:
$10,520.00

Component Description:
Second 40% of Marsand for 3 Phase/480v-150KVA. inv# 6962
Amount:
$10,520.00

Cost Information

Back to Top

Antennas

Where no predetermined cost estimate is available, any estimate provided will also become the predetermined cost (displayed in italics).
Description Predetermined
Cost Estimate
Estimated Cost Estimated Cost Justification Actual Cost Actual Cost Justification
Sub-total $1,527,464.96 $533,556.82 N/A $376,192.28 N/A
Total for all systems $6,483,928.90 $3,349,620.45 N/A $2,788,076.53 N/A
Interim Antenna TFU-24WB-R C160 $194,184.96 $194,833.20 $99,518.67
Interim Antenna Rental $57,600.00 $57,600.00 Interim Antenna Rental $0.00 N/A
UHF - High Power, Side Mount, basic slot antenna, 24 bay,, 60 - 65 kW input, directional,, horizontally polarized $106,034.96 $106,034.96 See attached quotes from ATC. Interim antenna must be purchased so the station may timely transition to its post-auction channel. $80,319.55 N/A
Elbow complex, broadband, at antenna input, per 7 3/16. feedline (if needed) $16,850.00 $19,199.12 ***System Notice: Estimate adjusted and locked because line has been superseded.***Please see attache quotes from ATC $7,200.00 N/A
Elbow complex, broadband, at antenna input, per 6 1/8. feedline (if needed) $13,700.00 $11,999.12 N/A $11,999.12 N/A
Primary Antenna PEPL42C $1,333,280.00 $338,723.62 $276,673.61
Sweep test of existing antenna $6,730.00 $9,464.48 Please see attached quotes from ATC $9,464.48 N/A
UHF - High Power Top Mount (200-1000 kW), Four Station broadband panel antenna, elliptically or circularly polarized $1,090,000.00 $176,026.86 N/A $176,026.86 N/A
Combiner Installation $9,500.00 $9,500.00 Installation and tuning of combiner modules. $6,249.99 N/A
Elbow complex, broadband, at antenna input, per 7 3/16. feedline (if needed) $16,850.00 $16,000.00 N/A $7,200.00 N/A
Combiner output splitting/switching for dual feed lines, if applicable $126,000.00 $50,000.00 N/A $0.00 N/A
New combiner, cost per channel (without antenna) $84,200.00 $77,732.28 N/A $77,732.28 N/A

Components

Actual Information Description File Name
Interim Antenna Rental Information not provided.
UHF - High Power, Side Mount, basic slot antenna, 24 bay,, 60 - 65 kW input, directional,, horizontally polarized

Component Description:
Line 1, balance. #460227266
Amount:
$28,569.55

Component Description:
Total of line 1 and 5, balance. #460227266
Amount:
$54,284.96

Component Description:
Second invoice - 50% of project. #460208939
Amount:
$34,500.00

Component Description:
ATC Invoice for 24 bay 60kw antenna; 2nd 50%
Amount:
$34,500.00

Component Description:
Interim antenna cost. KTBU 25% payment to American Tower. Invoice #460197771 with PO.
Amount:
$17,250.00
Elbow complex, broadband, at antenna input, per 7 3/16. feedline (if needed)

Component Description:
Total of line 2 and 13, balance. #460227266
Amount:
$11,999.12

Component Description:
Second invoice - 50% of project. #460208939
Amount:
$4,800.00

Component Description:
ATC Invoice for elbow complex; 2nd 50%
Amount:
$4,800.00

Component Description:
Interim antenna elbow complex cost. KTBU 25% payment to American Tower. Invoice #460197771 with PO.
Amount:
$2,400.00
Elbow complex, broadband, at antenna input, per 6 1/8. feedline (if needed)

Component Description:
Total of line 2 and 13, balance. #460227266
Amount:
$11,999.12
Sweep test of existing antenna

Component Description:
Total of line 12 and 25, balance. #460227266
Amount:
$4,464.48

Component Description:
Total of line 12 and 25, balance. #460227266
Amount:
$4,464.48

Component Description:
Second invoice - 50% of project. #460208939
Amount:
$3,333.33

Component Description:
ATC Invoice for Sweep testing of existing antenna; 2nd 50%
Amount:
$3,333.34

Component Description:
Antenna and transmission line sweep test cost. KTBU 25% payment to American Tower. Invoice #460197771 with PO.
Amount:
$1,666.67
UHF - High Power Top Mount (200-1000 kW), Four Station broadband panel antenna, elliptically or circularly polarized

Component Description:
Line item 10, balance. #460227266
Amount:
$63,586.86

Component Description:
Line item 10, balance. #460227266
Amount:
$63,586.86

Component Description:
Second invoice - 50% of project. #460208939
Amount:
$74,960.00

Component Description:
ATC Invoice for Antenna; 2nd 50%
Amount:
$74,960.00

Component Description:
KBTU share of new main antenna cost, shared with four stations. 25% payment to American Tower. Invoice #460197771 with PO.
Amount:
$37,480.00
Combiner Installation

Component Description:
Second invoice - 50% of project. #460208939
Amount:
$4,166.66

Component Description:
ATC Invoice for Combiner installation; 2nd 50%
Amount:
$4,166.67

Component Description:
Combiner installation cost. KTBU 25% payment to American Tower. Invoice #460197771 with PO.
Amount:
$2,083.33
Elbow complex, broadband, at antenna input, per 7 3/16. feedline (if needed)

Component Description:
Second invoice - 50% of project. #460208939
Amount:
$4,800.00

Component Description:
ATC Invoice for Elbow Complex; 2nd 50%
Amount:
$4,800.00

Component Description:
Elbow complex cost. KTBU 25% payment to American Tower. Invoice #460197771 with PO.
Amount:
$2,400.00
Combiner output splitting/switching for dual feed lines, if applicable Information not provided.
New combiner, cost per channel (without antenna)

Component Description:
Total of line 11 and 14, balance. #460227266
Amount:
$37,232.28

Component Description:
Total of line 11 and 14, balance. #460227266
Amount:
$37,232.28

Component Description:
Second invoice - 50% of project. #460208939
Amount:
$27,000.00

Component Description:
ATC Invoice for New Combiner costs; 2nd 50%
Amount:
$27,000.00

Component Description:
Combiner cost for KBTU. 25% payment to American Tower. Invoice #460197771 with PO.
Amount:
$13,500.00

Cost Information

Back to Top

Transmission Line

Where no predetermined cost estimate is available, any estimate provided will also become the predetermined cost (displayed in italics).
Description Predetermined
Cost Estimate
Estimated Cost Estimated Cost Justification Actual Cost Actual Cost Justification
Sub-total $1,620,010.17 $679,989.70 N/A $500,956.96 N/A
Total for all systems $6,483,928.90 $3,349,620.45 N/A $2,788,076.53 N/A
Primary Transmission Line $1,620,010.17 $679,989.70 $500,956.96
Rigid Transmission Line - copper, 7 3/16" broadband $1,398,600.00 $458,579.53 ***System Notice: Estimate adjusted and locked because line has been superseded.*** $363,969.36 N/A
New 6.125 ft rigid EHT broadband line installed for interim operation 1,740ft $94,610.17 $94,610.17 N/A $94,610.17 N/A
Internal Transmission Line $126,800.00 $126,800.00 Internal transmission line from transmitter room to combiner room. $317 per foot at 400 feet. $42,377.43 N/A

Components

Actual Information Description File Name
Rigid Transmission Line - copper, 7 3/16" broadband

Component Description:
Line 15, balance. #460227266
Amount:
$149,769.36

Component Description:
Second invoice - 50% of project. #460208939
Amount:
$142,800.00

Component Description:
Transmission line costs. KTBU 25% payment to American Tower. Invoice #460197771 with PO.
Amount:
$71,400.00

Component Description:
ATC Invoice for Transmission line; 2nd 50%
Amount:
$142,800.00

Component Description:
Total of line 3 and 15, balance. #460227266
Amount:
$244,379.53
New 6.125 ft rigid EHT broadband line installed for interim operation 1,740ft

Component Description:
Line 3, balance. #460227266
Amount:
$94,610.17
Internal Transmission Line

Component Description:
Transmission line run to shared combiner room, 40% payment. #6962
Amount:
$18,834.41

Component Description:
2nd 40% of Marsand Transmitter Costs; For Transmission Line
Amount:
$18,834.41

Component Description:
Internal transmission line run to combiner with sweep. KTBU 50% payment to Marsand, Inc. Invoice #6811, PO #514 with quote.
Amount:
$23,543.02

Cost Information

Back to Top

Tower Equipment and Rigging Costs

Where no predetermined cost estimate is available, any estimate provided will also become the predetermined cost (displayed in italics).
Description Predetermined
Cost Estimate
Estimated Cost Estimated Cost Justification Actual Cost Actual Cost Justification
Sub-total $948,415.41 $382,527.51 N/A $377,702.51 N/A
Total for all systems $6,483,928.90 $3,349,620.45 N/A $2,788,076.53 N/A
Primary Tower GTOWER $948,415.41 $382,527.51 $377,702.51
Complex Tower (includes, for example, those with candelabras and/or stacked antennas) $421,000.00 $197,443.33 N/A $197,443.33 N/A
One-time Tower Rental $68,915.41 $68,915.41 N/A $68,915.41 N/A
Major tower reinforcement/modifications $421,000.00 $85,464.56 N/A $85,464.56 N/A
Construction Project Management -Tower Modifications reinforcements and facilities $7,500.00 $7,500.00 (17.5) hours on modification project management and (42.5) hours for RF installation project management. 60 Hrs x $125hr $5,625.00 N/A
Ground and Building - Permit Drawing Packag $5,000.00 $5,000.00 Basic drawing package for municipality permitting. $3,525.00 N/A
Tower Permit Drawing Package $5,000.00 $5,000.00 Basic drawing package for municipality permitting. $3,525.00 N/A
Structural engineering tower load study for a documented tower with candelabra $20,000.00 $13,204.21 N/A $13,204.21 N/A

Components

Actual Information Description File Name
Complex Tower (includes, for example, those with candelabras and/or stacked antennas)

Component Description:
Total of line 4 and 19, balance. #460227266
Amount:
$122,443.33

Component Description:
Second invoice - 50% of project. #460208939
Amount:
$50,000.00

Component Description:
Total of line 4 and 19, balance. #460227266
Amount:
$122,443.33

Component Description:
ATC Invoice for Complex tower (Includes, e.g., towers with candelabras and/or stacked antennas); 2nd 50%
Amount:
$20,000.00

Component Description:
Complex tower installation and rigging for existing primary antenna and transmission line removal, installation of new primary antenna and line, as well as labor and materials costs. 25% payment to American Tower. Invoice #460197771 with PO.
Amount:
$15,000.00

Component Description:
ATC invoice for Complex Tower costs; 2nd 50%
Amount:
$30,000.00

Component Description:
Complex tower installation and rigging for existing interim antenna and transmission line removal, installation of new interim antenna and line, as well as labor and materials costs. KTBU 25% payment to American Tower. Invoice #460197771 with PO.
Amount:
$10,000.00
One-time Tower Rental

Component Description:
Line 5, balance. #460227266
Amount:
$25,715.41

Component Description:
Second invoice - 50% of project. #460208939
Amount:
$28,800.00

Component Description:
ATC One-time tower rental during market repack period; 2nd 50%
Amount:
$28,800.00

Component Description:
KBTU portion of rent on American Tower Missouri City site for the interim antenna location, shared with two other repacked broadcasters. 25% payment to American Tower. Invoice #460197771 with PO.
Amount:
$14,400.00
Major tower reinforcement/modifications

Component Description:
Line 18, balance. #460227266
Amount:
$17,964.32

Component Description:
Major tower reinforcements cost for interim facility equipment. KTBU 25% payment to American Tower. Invoice #460197771 with PO.
Amount:
$7,500.08

Component Description:
ATC Invoice for Major Tower Reinforcements. 2nd 50%
Amount:
$15,000.16

Component Description:
Line 18, balance. #460227266
Amount:
$17,964.32

Component Description:
Second invoice - 50% of project. #460208939
Amount:
$45,000.16

Component Description:
ATC Invoice for Major Reinforcements; 2nd 50%
Amount:
$30,000.00

Component Description:
Major tower reinforcements cost for primary facility equipment. KTBU 25% payment to American Tower. Invoice #460197771 with PO.
Amount:
$15,000.00
Construction Project Management -Tower Modifications reinforcements and facilities

Component Description:
Second invoice - 50% of project. #460208939
Amount:
$3,750.00

Component Description:
Construction project management cost. KTBU 25% payment to American Tower. Invoice #460197771 with PO.
Amount:
$1,875.00

Component Description:
ATC Invoice for Construction Project Management; 2nd 50%
Amount:
$3,750.00
Ground and Building - Permit Drawing Packag

Component Description:
Second invoice - 50% of project. #460208939
Amount:
$2,350.00

Component Description:
ATC INvoice for Ground and Building Permit Drawings; 2nd 50%
Amount:
$2,350.00

Component Description:
Ground & building permit drawing package cost. KTBU 25% payment to American Tower. Invoice #460197771 with PO.
Amount:
$1,175.00
Tower Permit Drawing Package

Component Description:
Second invoice - 50% of project. #460208939
Amount:
$2,350.00

Component Description:
Tower permit drawing package cost. KTBU 25% payment to American Tower. Invoice #460197771 with PO.
Amount:
$1,175.00

Component Description:
ATC Invoice for tower permit drawings; 2nd 50%
Amount:
$2,350.00
Structural engineering tower load study for a documented tower with candelabra

Component Description:
Total of line 16 and 17, balance. #460227266
Amount:
$4,888.59

Component Description:
Second invoice - 50% of project. #460208939
Amount:
$5,543.75

Component Description:
Total of line 16 and 17, balance. #460227266
Amount:
$4,888.59

Component Description:
ATC Invoice for Tower Load Study; 2nd 50%
Amount:
$2,443.75

Component Description:
Structural engineering study cost. KTBU 25% payment to American Tower. Invoice #460197771 with PO.
Amount:
$1,221.87

Component Description:
ATC Invoice for tower mapping; 2nd 50%
Amount:
$3,100.00

Component Description:
Tower mapping cost. KTBU 25% payment to American Tower. Invoice #460197771 with PO.
Amount:
$1,550.00

Cost Information

Back to Top

Outside Professional Services

Where no predetermined cost estimate is available, any estimate provided will also become the predetermined cost (displayed in italics).
Description Predetermined
Cost Estimate
Estimated Cost Estimated Cost Justification Actual Cost Actual Cost Justification
Sub-total $193,250.00 $170,398.28 N/A $41,638.91 N/A
Total for all systems $6,483,928.90 $3,349,620.45 N/A $2,788,076.53 N/A
Outside Professional Services $193,250.00 $170,398.28 $41,638.91
Prepare and or review reimbursement form $2,630.00 $2,500.00 N/A $0.00 N/A
FAA consultant, including cost of preparing FAA Form 7460 (Notice of Proposed Construction), if needed for height increase $2,105.00 $2,000.00 N/A $0.00 N/A
Project management of the transition $21,330.00 $20,556.04 N/A $20,556.04 N/A
ASR modification (prepare FCC Form 854) $2,105.00 $2,000.00 N/A $125.00 N/A
NEPA Section 106 environmental review, if needed $6,310.00 $6,000.00 N/A $1,012.50 N/A
Attorney Fees - Prepare and File request for Special Temporary Authorization $7,360.00 $7,000.00 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 - Prepare and File FCC Form 2100 (main), Construction Permit Application $5,260.00 $5,000.00 N/A N/A N/A
Prepare request for Special Temporary Authorization $4,100.00 $3,000.00 N/A N/A N/A
Prepare engineering section of FCC Form 2100 (main), License to Cover Application $1,580.00 $1,500.00 N/A N/A N/A
Prepare engineering section of FCC Form 2100 (main), Construction Permit Application $3,155.00 $3,000.00 N/A $1,650.00 N/A
Perform engineering study for new channel assignment and antenna development $7,360.00 $8,592.24 Please see attached quotes from ATC $8,592.24 N/A
Address transition timing and coordination issues w/ other stations and wireless $2,630.00 $2,500.00 N/A $1,875.00 N/A
Site Coordination Meeting $10,000.00 $10,000.00 Travel and logistical expenses for planning, construction, and installation. $937.50 N/A
Migratory Bird Assessment - Permitting $500.00 $500.00 Study to prove no disruption to migratory birds for permitting. $328.13 N/A
RF System Test $5,000.00 $5,000.00 Testing of the combiner to ensure all frequencies are tuned for optimal patterns. $3,750.00 N/A
RF Exposure Measurements $21,050.00 $5,000.00 N/A $2,812.50 N/A
Comprehensive coverage verification via field study, if needed $84,200.00 $80,000.00 N/A $0.00 N/A

Components

Actual Information Description File Name
Prepare and or review reimbursement form Information not provided.
FAA consultant, including cost of preparing FAA Form 7460 (Notice of Proposed Construction), if needed for height increase Information not provided.
Project management of the transition

Component Description:
Total of line 22 and 23, balance. #460227266
Amount:
$7,952.71

Component Description:
Project management cost. #185
Amount:
$600.00

Component Description:
Project management cost. #157
Amount:
$220.00

Component Description:
Project management cost. #172
Amount:
$760.00

Component Description:
Project management cost. #180
Amount:
$740.00

Component Description:
Total of line 22 and 23, balance. #460227266
Amount:
$7,952.71

Component Description:
Second invoice - 50% of project. #460208939
Amount:
$4,740.00

Component Description:
Project management cost. #117
Amount:
$840.00

Component Description:
Project management cost. #137
Amount:
$1,753.33

Component Description:
Project management cost. #144
Amount:
$580.00

Component Description:
American Tower project management cost. KTBU 25% payment to American Tower. Invoice #460197771 with PO.
Amount:
$2,370.00

Component Description:
ATC Invoice for Transition Project Management; 2nd 50%
Amount:
$4,740.00
ASR modification (prepare FCC Form 854)

Component Description:
Second invoice - 50% of project. #460208939
Amount:
$83.33

Component Description:
ASR modification cost. KTBU 25% payment to American Tower. Invoice #460197771 with PO.
Amount:
$41.67

Component Description:
ATC Invoice for ASR modification; 2nd 50%
Amount:
$83.33
NEPA Section 106 environmental review, if needed

Component Description:
Second invoice - 50% of project. #460208939
Amount:
$675.00

Component Description:
ATC invoice for NEPA Review; 2nd 50%
Amount:
$675.00

Component Description:
NEPA environmental review cost. KTBU 25% payment to American Tower. Invoice #460197771 with PO.
Amount:
$337.50
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 - Prepare and File FCC Form 2100 (main), Construction Permit Application Information not provided.
Prepare request for Special Temporary Authorization Information not provided.
Prepare engineering section of FCC Form 2100 (main), License to Cover Application Information not provided.
Prepare engineering section of FCC Form 2100 (main), Construction Permit Application

Component Description:
Consulting engineering cost. #862-42-0007
Amount:
$1,650.00
Perform engineering study for new channel assignment and antenna development

Component Description:
Line 24, balance. #460227266
Amount:
$2,232.24

Component Description:
Second invoice - 50% of project. #460208939
Amount:
$2,500.00

Component Description:
Engineering study cost. KTBU 25% payment to American Tower. Invoice #460197771 with PO.
Amount:
$1,250.00

Component Description:
ATC Invoice for Engineering Study; 2nd 50%
Amount:
$2,500.00

Component Description:
Consulting engineering cost. #862-42-0007
Amount:
$2,610.00

Component Description:
Line 24, balance. #460227266
Amount:
$2,232.24
Address transition timing and coordination issues w/ other stations and wireless

Component Description:
Second invoice - 50% of project. #460208939
Amount:
$1,250.00

Component Description:
Coordination for repack construction cost. KTBU 25% payment to American Tower. Invoice #460197771 with PO.
Amount:
$625.00

Component Description:
ATC Invoice Addressing transition and coordination issues; 2nd 50%
Amount:
$1,250.00
Site Coordination Meeting

Component Description:
Second invoice - 50% of project. #460208939
Amount:
$625.00

Component Description:
ATC Invoice for site coordination meeting; 2nd 50%
Amount:
$625.00

Component Description:
Site coordination meetings cost. KBTU 25% payment to American Tower. Invoice #460197771 with PO.
Amount:
$312.50
Migratory Bird Assessment - Permitting

Component Description:
Second invoice - 50% of project. #460208939
Amount:
$218.75

Component Description:
ATC Invoice for Migratory Bird Assessment; 2nd 50%
Amount:
$218.75

Component Description:
Migratory bird assessment cost. KTBU 25% payment to American Tower. Invoice #460197771 with PO.
Amount:
$109.38
RF System Test

Component Description:
Second invoice - 50% of project. #460208939
Amount:
$2,500.00

Component Description:
RF system testing cost. KTBU 25% payment to American Tower. Invoice #460197771 with PO.
Amount:
$1,250.00

Component Description:
ATC Invoice for RF system test; 2nd 50%
Amount:
$2,500.00
RF Exposure Measurements

Component Description:
Second invoice - 50% of project. #460208939
Amount:
$1,875.00

Component Description:
ATC Invoice for RF Exposure Measurements; 2nd 50%
Amount:
$1,875.00

Component Description:
RF exposure mapping cost. KTBU 25% payment to American Tower. Invoice #460197771 with PO.
Amount:
$937.50
Comprehensive coverage verification via field study, if needed Information not provided.

Cost Information

Back to Top

Other Expenses

Where no predetermined cost estimate is available, any estimate provided will also become the predetermined cost (displayed in italics).
Description Predetermined
Cost Estimate
Estimated Cost Estimated Cost Justification Actual Cost Actual Cost Justification
Sub-total $137,537.36 $135,537.36 N/A $96,729.10 N/A
Total for all systems $6,483,928.90 $3,349,620.45 N/A $2,788,076.53 N/A
Other Expenses $137,537.36 $135,537.36 $96,729.10
Equipment Delivery and Handling Charges $10,000.00 $10,000.00 Additional shipping and delivery charges for larger items. $2,499.99 N/A
Site Survey $5,000.00 $5,000.00 Site Survey to determine repack action plan. $4,607.70 N/A
Other Costs - Nitrogen Generator $20,696.13 $20,696.13 Total of line 8, 20, 27 and 28 in the breakdown page. $20,696.13 N/A
Site Secuirty Company during construction for theft prevention and vandalism $6,000.00 $6,000.00 Site security for installation and storage of Transmission line and materials for 30 days X 12 hours. The materials are a high risk of theft due to the material makeup such as copper, brass and aluminum. $4,500.00 N/A
Road upgrades to support heavy equipment transportation exclusive to Repack activities $2,500.00 $2,500.00 The cost associated damage to the access road/driveway caused by trenching (i.e. electrical and foundation installations) and equipment mobilization (i.e. excessive weighted and constant traffic that doesn’t normally occur) associated with the repack. $1,875.00 N/A
Grading $2,000.00 $2,000.00 Estimated costs to address soil conditions at base of tower. Costs to grade and repair soil disturbed by heavy machinery and equipment. $750.00 N/A
Compound Fencing $2,000.00 $2,000.00 Compound fencing must be removed for repack work and then reinstalled once completed. $1,406.25 N/A
MVPD Notification of Channel Change $1,265.00 $1,265.00 See KTBU_DTVNotification_INV001964_PO722 $1,265.00 N/A
Develop and air announcement of upcoming channel change $5,000.00 $5,000.00 Estimated cost for creation of announcement and air-time required. N/A N/A
Equipment Storage $6,000.00 $6,000.00 Rental of a storage unit for $500/month for 1 year to receive transmitter equipment N/A N/A
Disposal Costs (for equipment and other waste, net of any salvage value) $60,000.00 $60,000.00 Estimated costs for removal and disposal of old transmitter, line, and RF sections. $47,995.30 N/A
Non-zoning permits $2,386.23 $2,386.23 Please see attached quotes from ATC. Local permit cost for representation change for permit/application. $2,386.23 N/A
Local Zoning $1,500.00 $1,500.00 Estimate for local zoning costs $562.50 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 $0.00 N/A N/A N/A
FCC Filing Fees - Form 2100 minor change CP application $1,110.00 $0.00 N/A N/A N/A
DTV Medical Facility Notification $11,550.00 $11,000.00 N/A $8,185.00 N/A

Components

Actual Information Description File Name
Equipment Delivery and Handling Charges

Component Description:
Second invoice - 50% of project. #460208939
Amount:
$1,666.66

Component Description:
ATC Invoice for Equipment Delivery and Handling; 2nd 50%
Amount:
$1,666.67

Component Description:
Equipment delivery and handling cost. KTBU 25% payment to American Tower. Invoice #460197771 with PO.
Amount:
$833.33
Site Survey

Component Description:
Site survey 50% balance. #6962
Amount:
$2,303.85

Component Description:
2nd 50% of Marsand Transmitter Costs; For site survey.
Amount:
$2,303.85

Component Description:
Site survey for KTBU repack; 50% payment to Marsand, Inc. Invoice # 6811, PO # 514 with quote.
Amount:
$2,303.85
Other Costs - Nitrogen Generator

Component Description:
Total of line 8, 20, 27 and 28, balance. #460227266
Amount:
$20,696.13

Component Description:
Total of line 8, 20, 27 and 28, balance. #460227266
Amount:
$20,696.13
Site Secuirty Company during construction for theft prevention and vandalism

Component Description:
Second invoice - 50% of project. #460208939
Amount:
$3,000.00

Component Description:
ATC Invoice for site security; 2nd 50%
Amount:
$3,000.00

Component Description:
Site security cost to avoid loss of valuable construction materials. KTBU 25% payment to American Tower. Invoice #460197771 with PO.
Amount:
$1,500.00
Road upgrades to support heavy equipment transportation exclusive to Repack activities

Component Description:
Second invoice - 50% of project. #460208939
Amount:
$1,250.00

Component Description:
Road fortification cost. KTBU 25% payment to American Tower. Invoice #460197771 with PO.
Amount:
$625.00

Component Description:
ATC Invoice for Road/Drive Upgrades; 2nd 50%
Amount:
$1,250.00
Grading

Component Description:
Second invoice - 50% of project. #460208939
Amount:
$500.00

Component Description:
Grading and soil preparation cost. KTBU 25% payment to American Tower. Invoice #460197771 with PO.
Amount:
$250.00

Component Description:
ATC Invoice for Grading; 2nd 50%
Amount:
$500.00
Compound Fencing

Component Description:
Second invoice - 50% of project. #460208939
Amount:
$937.50

Component Description:
ATC Invoice for compound fencing; 2nd 50%
Amount:
$937.50

Component Description:
Fencing removal and installation costs. KTBU 25% payment to American Tower. Invoice #460197771 with PO.
Amount:
$468.75
MVPD Notification of Channel Change

Component Description:
KTBU_DTVNotification_INV001964_PO722, Other, MVPD
Amount:
$1,265.00
Develop and air announcement of upcoming channel change Information not provided.
Equipment Storage Information not provided.
Disposal Costs (for equipment and other waste, net of any salvage value)

Component Description:
Disposal cost, 10% balance. #6981
Amount:
$3,517.30

Component Description:
Equipment disposal - RF system, cabinets, cooling, electrical. KBTU 50% payment to Marsand, Inc. Invoice #6811, PO #514 with quote.
Amount:
$17,586.50

Component Description:
Marsand Invoice for last 10% of equipment disposal
Amount:
$3,517.30

Component Description:
Equipment disposal - remaining RF system components. KBTU 50% payment to Marsand, Inc. Invoice #6811, PO #514 with quote.
Amount:
$7,123.50

Component Description:
2nd 40% of Marsand Transmitter Costs; Equipment Disposal
Amount:
$14,069.20

Component Description:
Disposal cost, 40% payment. #6962
Amount:
$19,768.00

Component Description:
2nd 40% of Marsand Transmitter Costs; Equipment Disposal of RF system
Amount:
$5,698.80
Non-zoning permits

Component Description:
Total of 21 and 26, balance. #460227266
Amount:
$1,636.23

Component Description:
Second invoice - 50% of project. #460208939
Amount:
$500.00

Component Description:
ATC Invoice for non-zoning permits; 2nd 50%
Amount:
$500.00

Component Description:
Total of 21 and 26, balance. #460227266
Amount:
$1,636.23

Component Description:
Non-zoning permit costs. KTBU 25% payment to American Tower. Invoice #460197771 with PO.
Amount:
$250.00
Local Zoning

Component Description:
Second invoice - 50% of project. #460208939
Amount:
$375.00

Component Description:
Local zoning permit costs. KTBU 25% payment to American Tower. Invoice #460197771 with PO.
Amount:
$187.50

Component Description:
ATC Invoice for local zoning permits; 2nd 50%
Amount:
$375.00
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

Component Description:
KTBU_DTVNotification_INV-001960_PO719, Medical
Amount:
$8,185.00

Cost Information

Back to Top

Grand Total

Predetermined
Cost Estimate
Estimated Cost Actual Cost
Total for all systems $6,483,928.90 $3,349,620.45 $2,788,076.53

Reimbursement Status

Back to Top
Question Response
The facility has ceased operating on its pre-auction channel. Yes
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

Certification

Back to Top
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.

  1. The Authorized Person signing below certifies that he/she is authorized to submit this TV Broadcaster Relocation Fund Reimbursement Form on behalf of the above-named entity.

  2. The above-named entity acknowledges that all certifications and attached documentation are considered material representations.

  3. The above-named entity acknowledges the submission of the information herein creates no obligation on the part of the government to pay any amount.

  4. The above-named entity certifies that the equipment and services paid for with money from the TV Broadcaster Relocation Fund are necessary to change channels (broadcasters) or to continue to carry the signal of a broadcaster that changes channels (MVPD).

  5. The above-named entity certifies that all payments from the TV Broadcaster Relocation Fund (Fund) received by the entity listed on this form will be used only for expenses that are eligible for reimbursement from the Fund.

  6. The above-named entity certifies that it will maintain and provide to the Commission detailed records, including receipts, of all costs eligible for reimbursement actually incurred.

  7. The above-named entity acknowledges that overpayments or payments in error must be promptly refunded to the Commission.

  8. The above-named entity certifies that it is in full compliance with all statutes, rules, regulations and governmental requirements for which compliance is a pre-requisite for obtaining the payments herein requested.

I declare, under penalty of perjury, that I am an authorized representative of the above-named applicant for the Authorization(s) specified above.

Jeffrey C Gehman

Engineering Associate


09/02/2020

Certification

Back to Top
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).

  1. The Authorized Person signing below certifies and represents that he/she is authorized to submit this TV Broadcaster Relocation Fund Reimbursement Form on behalf of the above-named entity.

  2. The above-named entity certifies that the statements in this form and attached documentation are true, complete, and correct.

  3. The above-named entity acknowledges that all certifications and attached documentation are considered material representations.

  4. The above-named entity acknowledges the submission of the information herein creates no obligation on the part of the government to pay any amount.

  5. The above-named entity certifies that the equipment and services paid for with money from the TV Broadcaster Relocation Fund are necessary to change channels (full power and Class A stations) and/or otherwise modify a television station’s facility as a result of the spectrum repack (LPTV/TV Translator stations); or to minimize service disruption resulting from a repacked television station (FM stations); or to continue to carry the signal of a broadcaster that changes channels (MVPD) .

  6. The above-named entity certifies that all payments from the TV Broadcaster Relocation Fund (Fund) received by the entity listed on this form will be used only for expenses that are eligible for reimbursement from the Fund.

  7. The above-named entity certifies that the cost information/documents submitted reflect costs actually incurred.

  8. The above-named entity acknowledges that overpayments or payments in error must be promptly refunded to the Commission.

  9. The above-named entity certifies that it is in full compliance with all statutes, rules, regulations and governmental requirements for which compliance is a prerequisite for obtaining the payments herein requested.

I declare, under penalty of perjury, that I am an authorized representative of the above-named applicant for the Authorization(s) specified above.

Jeffrey C Gehman

Engineering Associate


09/02/2020

Attachments

Back to Top