Applicant | Address | Phone | Applicant Type | |
---|---|---|---|---|
GRAY TELEVISION LICENSEE, LLC Doing Business As: GRAY TELEVISION LICENSEE, LLC |
KBTX-TV 4370 Peachtree Road, NE Atlanta, GA 30319 United States |
+1 (404) 504-9828 | allfccims@gray.tv | Limited Liability Company |
Applicant | Address | Phone | |
---|---|---|---|
[Confidential] |
|
|
|
Applicant | Address | Phone | |
---|---|---|---|
Samuel Hariton Widelity |
Samuel Hariton 4031 University Dr Suite 100 Fairfax, VA 22030 United States |
+1 (339) 222-8107 | sam.hariton@widelity.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. | No |
Briefly describe transition plan | The station will be replacing the existing main transmitter, antenna, and transmission line. The auxiliary antenna and transmitter will be replaced, while the auxiliary transmission line will be reused. |
Section | Question | Response |
---|---|---|
Transmitter Related Expenses | Do you have transmitter related expenses? | Yes |
Section | Question | Response |
---|---|---|
Existing Transmitter Description | Type of change | Purchase New |
Use | Auxiliary (Backup) | |
Description of Use | Backup Transmitter | |
Ownership | Owned | |
Owner | N/A | |
Site | N/A | |
Is this transmitter currently shared with another station? | No | |
Is this transmitter currently in operating condition? | Yes | |
Existing Transmitter Manufacturer and Type | Manufacturer | |
Model | Diamond CD | |
Year | 2004 | |
Type | Solid State | |
Solid State Cooling | Air Cooled | |
Solid State Power Capacity | 5 kW |
Section | Question | Response |
---|---|---|
New Transmitter | Use | Auxiliary (Backup) |
Change Type | Purchase New | |
Is this a request for upgraded equipment? | Yes | |
Manufacturer | ||
Model | THU9EVO-12 | |
Transmitter Type | Solid State | |
Solid State Cooling | Liquid Cooled | |
Solid State Power capacity | 19 kW | |
Justification for New Transmitter | Existing Ch50 Harris Diamond CD transmitter cannot be retuned. A new Transmitter is necessary for the assigned CH16 buildout. |
Section | Question | Response |
---|---|---|
Electrical Service | Service Entrance (3 phases 800A 208V) | No |
Switchgear (industrial 800 amp) | No | |
Transformer (480V) | No | |
Power | N/A | |
Rigid Conduit and Wiring | No | |
Size | N/A | |
Length | N/A | |
Other Electrical Service | Yes | |
Description | The new transmitter will require reconfiguration of the electrical service on site. The electrical work cost has been estimated based on verbal guidance from local electrical contractors. | |
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 | 15 |
Name | Description |
---|---|
Auxiliary Transmitter Channel 16 Mask Filter |
Auxiliary Transmitter Channel 16 Mask Filter |
Auxiliary transmitter installation |
Installation of auxiliary transmitter |
Ice Shield |
Ice Shield and Concrete Pads for Aux Transmitter heat exchanger |
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 | Power CD | |
Year | 2008 | |
Type | Inductive Output Tube | |
IOT Power Type | Two | |
Power Capacity | 60 kW |
Section | Question | Response |
---|---|---|
New Transmitter | Use | Primary (Main) |
Change Type | Purchase New | |
Is this a request for upgraded equipment? | Yes | |
Manufacturer | ||
Model | THU9EVO-40 | |
Transmitter Type | Solid State | |
Solid State Cooling | Liquid Cooled | |
Solid State Power capacity | 61 kW | |
Justification for New Transmitter | Existing CH50 transmitter cannot be retuned for the assigned CH16 frequency |
Section | Question | Response |
---|---|---|
Electrical Service | Service Entrance (3 phases 800A 208V) | No |
Switchgear (industrial 800 amp) | No | |
Transformer (480V) | Yes | |
Power | 500 kVA | |
Rigid Conduit and Wiring | Yes | |
Size | 3 inches | |
Length | 150.0 feet | |
Other Electrical Service | No | |
Description | N/A | |
HVAC Service | Does the replacement transmitter require HVAC Service? | Yes |
Type | Cooling Only | |
Size | 20 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 | 30 |
Name | Description |
---|---|
Portable Transmitter Building |
Repack equipment requirements require more space allowed by current transmitter building. Portable bldg will house additional required equipment. |
Primary Transmitter Channel 16 Mask Filter |
Primary Transmitter Channel 16 Mask Filter |
Primary transmitter installation |
Installation of primary transmitter |
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 | Top Mount | |
Antenna position in stack | Not in Stack | |
Polarization | Elliptical | |
Type | Slotted Coaxial | |
Number of Stations Supported | N/A | |
Number of Panels | N/A | |
Design power capacity in use | N/A | |
Lower Limit | N/A | |
Upper Limit | N/A | |
Other Antenna Type | N/A | |
ERP: | 1000.0 kW | |
Manufacturer | ||
Model | TFU30GTH/VP-R-6T140 | |
Year | 2007 |
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 | Top Mount | |
Antenna position in stack | Not in Stack | |
Polarization | Elliptical | |
Type | Slotted Coaxial | |
Number of Stations Supported | N/A | |
Number of Panels/Bays | N/A | |
Lower Limit | N/A | |
Upper Limit | N/A | |
Design power capacity in use | N/A | |
Other Antenna Type | N/A | |
ERP: | 705.0 kW | |
Manufacturer | ||
Model | TFU-19ETT/VP-R 6T140 (SP) | |
Year | 2018 | |
Justification for New Antenna | Existing antenna used for CH50 is not broadband and cannot be retuned for the assigned CH16 frequency |
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? | Yes |
Broadband or Single Channel? | Single Channel | |
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 |
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 | Not in Stack | |
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: | 280.0 kW | |
Manufacturer | ||
Model | ALP24M4-HSOC-16 | |
Year | 2018 | |
Justification for New Antenna | Existing antenna used for channel 50 is not broadband and cannot be returned to the channel 16 frequency. |
Section | Question | Response |
---|---|---|
Elbow Complex | Do you require the separate purchase of the Elbow Complex? | No |
Broadband or Single Channel? | N/A | |
Feed Line Size | N/A | |
Side Mount Brackets | Do you require the separate purchase of side mount brackets for an antenna? | No |
Pattern Scatter Analysis | Do you require separate purchase of pattern scatter analysis for a side mount high or medium power antenna? | No |
Sweep Test | Do you require the sweep testing of transmission line and antenna? | Yes |
Section | Question | Response |
---|---|---|
Transmission Line Related Expenses | Do you have transmission line related expenses? | Yes |
Section | Question | Response |
---|---|---|
Existing Transmission Line Description | Type of change | Utilize Existing |
Use | Primary (Main) | |
Description of Use | N/A | |
Ownership | Owned | |
Owner | N/A | |
Site | N/A | |
Is the existing transmission line shared with another station or stations? | No | |
Is Transmission Line in operating condition? | Yes | |
Existing Transmission Line Manufacturer and Type | Manufacturer | Dielectric |
Type | Rigid | |
Diameter | 7 3/16 inches | |
Other Diameter | N/A | |
Segment Length | 19 1/2 inches | |
Other Segment Length | N/A | |
Number of parallel runs | 1 | |
Length | 1690 feet per run |
Name | Description |
---|---|
Transmission Line Accessories |
accessories needed for the existing transmission line |
Section | Question | Response |
---|---|---|
New Transmission Line Costs | Use | Interim |
Description of Use | N/A | |
Change Type | Purchase New | |
Type | Flexible Air | |
Diameter | 4 inches | |
Segment Length | N/A | |
Other Segment Length | ||
Number of parallel runs | 1 | |
Length | 170 feet per run | |
Justification for New Transmission Line | The upper half of the current line was found damaged during the RF sweep test and requires to be replaced. |
Section | Question | Response |
---|---|---|
Tower Equipment or Rigging Costs Changes | Do you have tower equipment or rigging costs changes? | Yes |
Section | Question | Response |
---|---|---|
Existing Tower Description | Type of change | Modify Existing |
Tower Use | Primary (Main) | |
Description of Use | N/A | |
Ownership | Owned | |
Is this tower consider Complex? | No | |
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? | Yes | |
Is tower compliant with Rev G? | No | |
Existing Tower Structure Registration | Do you have a tower registration number? | Yes |
ASR Number | 1062868 | |
Coordinates (NAD83) | Latitude (NAD83) | 30° 33' 16.5" N- |
Longitude (NAD83) | 096° 01' 52.3" W- | |
Overall Structure Height | 1649.91 feet | |
Support Structure Height | 1600.05 feet | |
Ground Elevation Above Mean Sea Level (AMSL) | 331.69 feet | |
Structure Type | TOWER - Free Standing or Guyed Structure | |
Tower Owner | Gray Television Group, Inc. | |
Date Constructed | 05/01/2009 |
Section | Question | Response |
---|---|---|
Engineering Study | Please what type of engineering study is required, if any: | Study needed for documented tower |
Tower Reinforcements | Please select whether tower reinforcements are needed: | Serious Reinforcements needed |
Section | Question | Response |
---|---|---|
Tower Rigging Costs | Complex Tower | N/A |
Helicopter Services Required | Are helicopter services required? | No |
Name | Description |
---|---|
Tower Analysis and Mapping |
Tower Analysis and Mapping performed by TCI in 2016 |
Section | Question | Response |
---|---|---|
Outside Project Management Services | Do you require outside project management services? | Yes |
Number of Hours | 900 | |
Explanation | Strategic Planning | |
Outside RF consulting Engineering Services | Perform engineering study for new channel assignment and antenna development | Yes |
Prepare engineering section of Form FCC Construction Permit Application | Yes | |
For Auxiliary Facility | No | |
For Main Facility | Yes | |
Prepare engineering section of Form FCC License to Cover Application | Yes | |
For Auxiliary Facility | No | |
For Main Facility | Yes | |
Prepare request for Special Temporary Authority | Yes | |
Quantity | 1 | |
Do you have Distributed Transmission System engineering services? | N/A | |
Critical Facility | N/A | |
Terrain-Shielded Facility | N/A | |
Attorney and Other Outside Consulting Services | Prepare and file Form FCC Construction Permit Application | Yes |
For Auxiliary Facility | No | |
For Main Facility | Yes | |
Prepare and file Form FCC License to Cover Application | Yes | |
For Auxiliary Facility | No | |
For Main Facility | Yes | |
Prepare request for Special Temporary Authority | Yes | |
Quantity | 1 | |
NEPA Section 106 environmental review | No | |
Environmental Assessment | No | |
ASR Modification | Yes | |
FAA Consultation (including preparation of FAA Form 7460) | Yes | |
Negotiation of Lease and other Matter for Shared Locations | No | |
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 | No | |
Additional Field Engineering Service | No | |
Number of Days | N/A | |
Justification | N/A |
Name | Description |
---|---|
Attorney Fees - Other Matters |
Legal Services |
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 | No | |
BLM or NFS Coordination | No | |
FCC Construction Permit Minor Change | No | |
FCC License to Cover Application | Yes | |
FCC Special Temporary Authority Application | Yes | |
Other Miscellaneous Expenses | Does this relocation require paying Disposal Costs (for equipment and other waste, net of any salvage value)? | No |
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 |
---|---|
License to Cover Aux Filing Fees |
License to Cover Aux Filing Fees |
Description | Predetermined Cost Estimate |
Estimated Cost | Estimated Cost Justification | Actual Cost | Actual Cost Justification |
---|---|---|---|---|---|
Sub-total | $3,720,180.98 | $2,437,817.23 | N/A | $2,029,058.68 | N/A |
Total for all systems | $5,865,238.49 | $4,345,079.71 | N/A | $3,749,735.05 | N/A |
Primary Transmitter THU9EVO-40 | $2,599,431.98 | $1,787,282.73 | $1,542,686.68 | ||
Primary Transmitter Channel 16 Mask Filter | $264,986.00 | $264,986.00 | Please see Rohde & Schwarz quote 117710.4. KBTX is moving to channel 16 and channel 14 expenses should not have been present on the 399 | $232,829.75 | N/A |
Portable Transmitter Building | $8,356.39 | $8,356.39 | per PO-001275 | $8,356.39 | N/A |
Primary transmitter installation | $148,254.59 | $148,254.59 | Please see KBTX-TV Marsand quote 1937revA for this and Auxiliary Transmitter Installation | $74,127.29 | N/A |
Additional field engineering time, 10-30 days | $63,100.00 | $64,950.00 | Includes state and local tax | N/A | N/A |
Channel 14 Mask Filter | $189,500.00 | $42,156.25 | per KBTX-110-Channel 14 mask filter Budget Increase Justification v0 | $42,156.25 | N/A |
RF Consulting Engineer | $5,260.00 | $5,412.50 | State and local taxes | N/A | N/A |
Other -- HVAC Service Type: C Size:20 (Other) | $75,775.00 | $75,775.00 | 18 ton unit (20 ton selected due to LMS limitation) per KBTX Anderson Tower Mitsubishi City Multi Proposal | $75,775.00 | N/A |
3" Rigid Conduit and Wiring (Cost per foot) | $7,800.00 | $7,350.00 | N/A | N/A | N/A |
UHF - Liquid Cooled Solid State Transmitter 52 - 61 kW | $1,788,000.00 | $1,124,042.00 | Please see Rohde & Schwarz Quote 117710.2 & Change Order 247256.1 | $1,109,442.00 | N/A |
Transformer 3 phase/480v - 500 KVA | $48,400.00 | $46,000.00 | N/A | N/A | N/A |
Auxiliary Transmitter THU9EVO-12 | $1,120,749.00 | $650,534.50 | $486,372.00 | ||
Ice Shield | $28,375.00 | $28,375.00 | See attached Jay Burch Construction, Inc. estimate #314. | N/A | N/A |
Additional field engineering time, 10-30 days | $63,100.00 | $64,950.00 | Includes state and local tax | N/A | N/A |
Channel 14 Mask Filter | $189,500.00 | $33,550.00 | Please see R&S quote 118001.2 and KBTX-150-Channel 14 mask filter Budget Increase Justification v0 | $33,550.00 | N/A |
RF Consulting Engineer | $5,260.00 | $5,412.50 | State and local taxes | N/A | N/A |
Other Electrical Service: The new transmitter will require reconfiguration of the electrical service on site. The electrical work cost has been estimated based on verbal guidance from local electrical contractors. | $8,000.00 | $8,000.00 | N/A | N/A | N/A |
UHF - Liquid Cooled Solid State Transmitter 14.2 - 20 kW | $684,000.00 | $367,733.00 | Please see Estimated Cost Justification KBTX-150-New Auxiliary Transmitter V0 | $352,983.00 | N/A |
Auxiliary transmitter installation | $38,250.00 | $38,250.00 | Please see KBTX-TV Marsand quote 1937revA for this and Primary Transmitter Installation | $19,125.00 | N/A |
Auxiliary Transmitter Channel 16 Mask Filter | $104,264.00 | $104,264.00 | Please see Rohde & Schwarz quote 118001.4. KBTX is moving to channel 16 and channel 14 expenses should not have been present on the 399 | $80,714.00 | N/A |
Actual Information Description | File Name |
---|---|
Primary Transmitter Channel 16 Mask Filter | |
Portable Transmitter Building | |
Primary transmitter installation | |
Additional field engineering time, 10-30 days | Information not provided. |
Channel 14 Mask Filter | |
RF Consulting Engineer | Information not provided. |
Other -- HVAC Service Type: C Size:20 (Other) | |
3" Rigid Conduit and Wiring (Cost per foot) | Information not provided. |
UHF - Liquid Cooled Solid State Transmitter 52 - 61 kW | |
Transformer 3 phase/480v - 500 KVA | Information not provided. |
Ice Shield | Information not provided. |
Additional field engineering time, 10-30 days | Information not provided. |
Channel 14 Mask Filter | |
RF Consulting Engineer | Information not provided. |
Other Electrical Service: The new transmitter will require reconfiguration of the electrical service on site. The electrical work cost has been estimated based on verbal guidance from local electrical contractors. | Information not provided. |
UHF - Liquid Cooled Solid State Transmitter 14.2 - 20 kW | |
Auxiliary transmitter installation | |
Auxiliary Transmitter Channel 16 Mask Filter |
Description | Predetermined Cost Estimate |
Estimated Cost | Estimated Cost Justification | Actual Cost | Actual Cost Justification |
---|---|---|---|---|---|
Sub-total | $506,360.00 | $340,563.48 | N/A | $307,146.68 | N/A |
Total for all systems | $5,865,238.49 | $4,345,079.71 | N/A | $3,749,735.05 | N/A |
Interim Antenna ALP24M4-HSOC-16 | $196,230.00 | $55,901.88 | $55,765.08 | ||
Sweep test of existing antenna | $6,730.00 | $6,400.00 | N/A | $6,400.00 | N/A |
UHF - Lower Power Side Mount, One station - 200-500 kW, horizontally polarized | $189,500.00 | $49,501.88 | See DTVPros Quote JEHQ1545 Includes shipping costs | $49,365.08 | N/A |
Primary Antenna TFU-19ETT/VP-R 6T140 (SP) | $310,130.00 | $284,661.60 | $251,381.60 | ||
UHF - High Power Top Mount (200-1000 kW), One station antenna , elliptically or circularly polarized | $289,500.00 | $250,205.60 | DTV pros quote JEHQ1249-04 Includes shipping costs | $229,717.60 | N/A |
Sweep test of existing antenna | $6,730.00 | $6,400.00 | DTVPros Quote JEHQ1249-04 | $6,400.00 | N/A |
Elbow complex, single channel, at antenna input, per 7 3/16. feedline (if needed) | $13,900.00 | $28,056.00 | DTV Pros quote JEHQ1249-04 | $15,264.00 | N/A |
Actual Information Description | File Name |
---|---|
Sweep test of existing antenna | |
UHF - Lower Power Side Mount, One station - 200-500 kW, horizontally polarized | |
UHF - High Power Top Mount (200-1000 kW), One station antenna , elliptically or circularly polarized | |
Sweep test of existing antenna | |
Elbow complex, single channel, at antenna input, per 7 3/16. feedline (if needed) |
Description | Predetermined Cost Estimate |
Estimated Cost | Estimated Cost Justification | Actual Cost | Actual Cost Justification |
---|---|---|---|---|---|
Sub-total | $46,945.60 | $78,026.28 | N/A | $75,643.08 | N/A |
Total for all systems | $5,865,238.49 | $4,345,079.71 | N/A | $3,749,735.05 | N/A |
Interim Transmission Line | $12,580.00 | $43,660.68 | $43,453.48 | ||
Flexible Air Transmission Line - dielectric, 4" | $12,580.00 | $43,660.68 | see Estimated Cost Justification KBTX-380-Interim Transmission LIne v0 | $43,453.48 | N/A |
Primary Transmission Line | $34,365.60 | $34,365.60 | $32,189.60 | ||
Transmission Line Accessories | $34,365.60 | $34,365.60 | see Estimated Cost Justification KBTX-310-Primary Transmission Line - Accessories v0 | $32,189.60 | N/A |
Actual Information Description | File Name |
---|---|
Flexible Air Transmission Line - dielectric, 4" | |
Transmission Line Accessories |
Description | Predetermined Cost Estimate |
Estimated Cost | Estimated Cost Justification | Actual Cost | Actual Cost Justification |
---|---|---|---|---|---|
Sub-total | $1,291,337.50 | $1,179,230.44 | N/A | $1,160,182.94 | N/A |
Total for all systems | $5,865,238.49 | $4,345,079.71 | N/A | $3,749,735.05 | N/A |
Primary Tower TOWER | $1,291,337.50 | $1,179,230.44 | $1,160,182.94 | ||
Serious tower reinforcement/modifications | $1,052,000.00 | $606,795.88 | please see Estimated Cost Justification KBTX-410-Serious Tower Reinforcements Existing Tower v0 | $606,795.88 | N/A |
Tall Tower (greater than 500') | $210,500.00 | $543,207.06 | See attached Estimated Cost Justification KBTX-410-Tall Tower Rigging Existing Tower V1 | $543,207.06 | N/A |
Tower Analysis and Mapping | $16,237.50 | $16,237.50 | TCI-16-176 | $0.00 | N/A |
Structural engineering tower load study for well documented tower | $12,600.00 | $12,990.00 | Includes state and local taxes | $10,180.00 | N/A |
Actual Information Description | File Name |
---|---|
Serious tower reinforcement/modifications | |
Tall Tower (greater than 500') | |
Tower Analysis and Mapping | Information not provided. |
Structural engineering tower load study for well documented tower |
Description | Predetermined Cost Estimate |
Estimated Cost | Estimated Cost Justification | Actual Cost | Actual Cost Justification |
---|---|---|---|---|---|
Sub-total | $261,690.00 | $278,405.63 | N/A | $165,579.10 | N/A |
Total for all systems | $5,865,238.49 | $4,345,079.71 | N/A | $3,749,735.05 | N/A |
Outside Professional Services | $261,690.00 | $278,405.63 | $165,579.10 | ||
Comprehensive coverage verification via field study, if needed | $84,200.00 | $86,600.00 | Includes state and local taxes. | N/A | N/A |
ASR modification (prepare FCC Form 854) | $2,105.00 | $2,165.00 | Includes state and local taxes. | N/A | N/A |
Prepare engineering section of FCC Form 2100 (main), License to Cover Application | $1,580.00 | $1,623.75 | Includes state and local taxes. | $250.00 | N/A |
Prepare engineering section of FCC Form 2100 (main), Construction Permit Application | $3,155.00 | $3,247.50 | Includes state and local taxes. | $2,825.00 | N/A |
Perform engineering study for new channel assignment and antenna development | $7,360.00 | $17,415.00 | the estimate is equal to the invoices submitted in the category. | $17,415.00 | N/A |
Address transition timing and coordination issues w/ other stations and wireless | $2,630.00 | $2,706.25 | Includes state and local taxes. | $148.00 | N/A |
Prepare and or review reimbursement form | $2,630.00 | $2,706.25 | Includes state and local taxes. | N/A | N/A |
Project management of the transition | $142,200.00 | $146,137.50 | Includes state and local taxes. | $144,250.10 | N/A |
Attorney Fees - Other Matters | $370.00 | $370.00 | see Estimated Cost Justification KBTX-550-Attorney Fees - Other Matters v0 | $370.00 | N/A |
FAA consultant, including cost of preparing FAA Form 7460 (Notice of Proposed Construction), if needed for height increase | $2,105.00 | $2,165.00 | Includes state and local taxes. | N/A | N/A |
Attorney Fees - Prepare and File request for Special Temporary Authorization | $3,680.00 | $3,797.50 | Includes state and local taxes. | N/A | N/A |
Attorney Fees -Prepare and File FCC Form 2100 (main), License to Cover Application | $2,365.00 | $2,435.63 | Includes state and local taxes. | $124.50 | N/A |
Attorney Fees - Prepare and File FCC Form 2100 (main), Construction Permit Application | $5,260.00 | $5,412.50 | Includes state and local taxes. | $196.50 | N/A |
Prepare request for Special Temporary Authorization | $2,050.00 | $1,623.75 | Includes state and local taxes. | N/A | N/A |
Actual Information Description | File Name |
---|---|
Comprehensive coverage verification via field study, if needed | Information not provided. |
ASR modification (prepare FCC Form 854) | Information not provided. |
Prepare engineering section of FCC Form 2100 (main), License to Cover Application | |
Prepare engineering section of FCC Form 2100 (main), Construction Permit Application | |
Perform engineering study for new channel assignment and antenna development | |
Address transition timing and coordination issues w/ other stations and wireless | |
Prepare and or review reimbursement form | Information not provided. |
Project management of the transition | |
Attorney Fees - Other Matters | |
FAA consultant, including cost of preparing FAA Form 7460 (Notice of Proposed Construction), if needed for height increase | Information not provided. |
Attorney Fees - Prepare and File request for Special Temporary Authorization | Information not provided. |
Attorney Fees -Prepare and File FCC Form 2100 (main), License to Cover Application | |
Attorney Fees - Prepare and File FCC Form 2100 (main), Construction Permit Application | |
Prepare request for Special Temporary Authorization | Information not provided. |
Description | Predetermined Cost Estimate |
Estimated Cost | Estimated Cost Justification | Actual Cost | Actual Cost Justification |
---|---|---|---|---|---|
Sub-total | $38,724.41 | $31,036.65 | N/A | $12,124.57 | N/A |
Total for all systems | $5,865,238.49 | $4,345,079.71 | N/A | $3,749,735.05 | N/A |
Other Expenses | $38,724.41 | $31,036.65 | $12,124.57 | ||
Equipment Delivery and Handling Charges | $16,800.00 | $16,800.00 | TCI Proposal TCI-17-183 | $1,852.69 | N/A |
FCC Filing Fees - Special Temporary Authorization request | $195.00 | $205.68 | Includes state and local taxes. | N/A | N/A |
FCC Filing Fees - Form 2100 license to cover application | $335.00 | $351.81 | Includes state and local taxes. | $335.00 | N/A |
DTV Medical Facility Notification | $11,550.00 | $3,834.75 | Includes state and local taxes. | $3,542.50 | N/A |
License to Cover Aux Filing Fees | $335.00 | $335.00 | Please see KBTX License to Cover (Aux) Filing Fees Budget Justification Cover Letter | $335.00 | N/A |
MVPD Notification of Channel Change | $2,000.00 | $2,000.00 | see Estimated Cost Justification KBTX-610-MVPD Notifications v0 | $2,000.00 | N/A |
Develop and air announcement of upcoming channel change | $3,450.00 | $3,450.00 | See attached KBTX Channel Change PSA Campaign estimate. | N/A | N/A |
Equipment Storage | $4,059.41 | $4,059.41 | see Estimated Cost Justification KBTX-610-Equipment Storage v2 | $4,059.38 | N/A |
Actual Information Description | File Name |
---|---|
Equipment Delivery and Handling Charges | |
FCC Filing Fees - Special Temporary Authorization request | Information not provided. |
FCC Filing Fees - Form 2100 license to cover application | |
DTV Medical Facility Notification | |
License to Cover Aux Filing Fees | |
MVPD Notification of Channel Change | |
Develop and air announcement of upcoming channel change | Information not provided. |
Equipment Storage |
Predetermined Cost Estimate |
Estimated Cost | Actual Cost | |
---|---|---|---|
Total for all systems | $5,865,238.49 | $4,345,079.71 | $3,749,735.05 |
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. | Robert Folliard , III . Assistant Secretary 06/22/2021 |
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. | Robert Folliard , III . Assistant Secretary 06/22/2021 |