Applicant | Address | Phone | Applicant Type | |
---|---|---|---|---|
GRIFFIN LICENSING, L.L.C. Doing Business As: GRIFFIN LICENSING, L.L.C. |
Trevor Wiseman 7401 N. KELLEY AVENUE OKLAHOMA CITY, OK 73111 United States |
+1 (405) 841-9106 | trevor.wiseman@griffincommunications.net | Limited Liability Company |
Applicant | Address | Phone | |
---|---|---|---|
[Confidential] |
|
|
|
Applicant | Address | Phone | |
---|---|---|---|
The Preparer is same as the reimbursement contact. |
|
|
|
Question | Response |
---|---|
Will the station be sharing equipment with another broadcast television station or stations (e.g., a shared antenna, co-location on a tower, use of the same transmitter room, multiple transmitters feeding a combiner, etc.)? If yes, enter the facility ID's of the other stations and click 'prefill' to download those stations' licensing information. | Yes |
Briefly describe transition plan | Please see the attached Transition Plan Narrative. |
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 | CDP3200P3 | |
Year | 2005 | |
Type | Inductive Output Tube | |
IOT Power Type | Three | |
Power Capacity | 66 kW |
Section | Question | Response |
---|---|---|
New Transmitter | Use | Primary (Main) |
Change Type | Purchase New | |
Is this a request for upgraded equipment? | Yes | |
Manufacturer | ||
Model | ULXTE-100 | |
Transmitter Type | Solid State | |
Solid State Cooling | Liquid Cooled | |
Solid State Power capacity | 62.9 kW | |
Justification for New Transmitter | Transmitter cannot be retuned to its post-auction channel. Please see attached "GatesAir_Channel_Change_Notice.pdf". |
Section | Question | Response |
---|---|---|
Electrical Service | Service Entrance (3 phases 800A 208V) | Yes |
Switchgear (industrial 800 amp) | Yes | |
Transformer (480V) | No | |
Power | N/A | |
Rigid Conduit and Wiring | No | |
Size | N/A | |
Length | N/A | |
Other Electrical Service | No | |
Description | N/A | |
HVAC Service | Does the replacement transmitter require HVAC Service? | No |
Type | N/A | |
Size | N/A | |
Other Size | N/A | |
Transmitter Building Addition/Modification or Leasehold Improvement | Does the Transmitter Building require an addition, modification, other leashold improvement? | No |
Size | N/A | |
Channel 14 Costs | Is an RF Consulting Engineer needed? | N/A |
Is a channel 14 Mask Filer needed? | N/A | |
Is additional field engineering time needed? | N/A | |
Number of Days | N/A |
Section | Question | Response |
---|---|---|
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? | Yes | |
Existing Antenna Manufacturer and Type | Class | Full Power |
Mounting | Top Mount | |
Antenna position in stack | Not in Stack | |
Polarization | Horizontal | |
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 | ATW25H3-HTO-39S | |
Year | 2001 |
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? | Yes | |
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? | Yes | |
New Antenna Manufacturer and Types | Class | Full Power |
Mounting | Top Mount | |
Antenna position in stack | Not in Stack | |
Polarization | Elliptical | |
Type | Slotted Coaxial | |
Number of Stations Supported | N/A | |
Number of Panels/Bays | N/A | |
Lower Limit | N/A | |
Upper Limit | N/A | |
Design power capacity in use | N/A | |
Other Antenna Type | N/A | |
ERP: | 1000.0 kW | |
Manufacturer | ||
Model | TFU-22GTH/VP-R 06 | |
Year | 2018 | |
Justification for New Antenna | Antenna is slotted coaxial and cut to a single channel. As such, it is not retunable. |
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? | Single Channel | |
Feed Line Size | 8 3/16 inches inches | |
Side Mount Brackets | Do you require the separate purchase of side mount brackets for a high power antenna? | No |
Pattern Scatter Analysis | Do you require separate purchase of pattern scatter analysis for a side mount high or medium power antenna? | No |
Sweep Test | Do you require the sweep testing of transmission line and antenna? | Yes |
Section | Question | Response |
---|---|---|
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? | No | |
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 | 26 | |
Lower Limit | 527.00 MHz | |
Upper Limit | 539.00 MHz | |
Design power capacity in use | 100.0 % | |
Other Antenna Type | N/A | |
ERP: | 1000.0 kW | |
Manufacturer | ||
Model | TFU-26DSC/VP-R O4 | |
Year | 2018 | |
Justification for New Antenna | Interim antenna to operate lower on the tower on the post-auction channel in order to meet the construction deadline. |
Section | Question | Response |
---|---|---|
Elbow Complex | Do you require the separate purchase of the Elbow Complex? | Yes |
Broadband or Single Channel? | S | |
Feed Line Size | 8 3/16 inches | |
Side Mount Brackets | Do you require the separate purchase of side mount brackets for an antenna? | Yes |
Pattern Scatter Analysis | Do you require separate purchase of pattern scatter analysis for a side mount high or medium power antenna? | Yes |
Sweep Test | Do you require the sweep testing of transmission line and antenna? | Yes |
RF Channel Number |
---|
25 |
23 |
Section | Question | Response |
---|---|---|
Transmission Line Related Expenses | Do you have transmission line related expenses? | Yes |
Section | Question | Response |
---|---|---|
Existing Transmission Line Description | Type of change | Purchase New |
Use | Primary (Main) | |
Description of Use | N/A | |
Ownership | Owned | |
Owner | N/A | |
Site | N/A | |
Is the existing transmission line shared with another station or stations? | No | |
Is Transmission Line in operating condition? | Yes | |
Existing Transmission Line Manufacturer and Type | Manufacturer | |
Type | Rigid | |
Diameter | 8 3/16 inches | |
Other Diameter | N/A | |
Segment Length | 20 inches | |
Other Segment Length | N/A | |
Number of parallel runs | 1 | |
Length | 1860 feet per run |
Section | Question | Response |
---|---|---|
New Transmission Line Costs | Use | Primary (Main) |
Description of Use | N/A | |
Change Type | Purchase New | |
Is this a request for upgraded equipment? | No | |
Type | Rigid | |
Diameter | 8 3/16 inches | |
Other Diameter | N/A | |
Segment Length | 19 1/2 inches | |
Other Segment Length | N/A | |
Number of parallel runs | 1 | |
Length | 1860 feet per run | |
Justification for New Transmission Line | Existing rigid line section length of 20 ft. is a prohibited length on the new channel 25. |
Section | Question | Response |
---|---|---|
New Transmission Line Costs | Use | Interim |
Description of Use | N/A | |
Change Type | Purchase New | |
Type | Rigid | |
Diameter | 8 3/16 inches | |
Segment Length | 19 ½ ' | |
Other Segment Length | ||
Number of parallel runs | 1 | |
Length | 1400 feet per run | |
Justification for New Transmission Line | Interim transmission line to connect the transmitter to the interim antenna for the post-auction channel in order to meet the construction deadline. |
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 | Leased | |
Is this tower consider Complex? | Candelabra | |
Is this tower currently shared with any other stations? | Yes | |
One or more FM, AM or TV radio broadcaster(s) | Yes | |
Others Types of Users | Yes | |
Is tower documented for structural analysis? | Unknown | |
Is tower compliant with Rev G? | Unknown | |
Existing Tower Structure Registration | Do you have a tower registration number? | Yes |
ASR Number | 1045226 | |
Coordinates (NAD83) | Latitude (NAD83) | 35° 35' 52.1" N- |
Longitude (NAD83) | 097° 29' 23.2" W- | |
Overall Structure Height | 1646.96 feet | |
Support Structure Height | 1549.85 feet | |
Ground Elevation Above Mean Sea Level (AMSL) | 1102.02 feet | |
Structure Type | GTOWER - Guyed Structure Used for Communication Purposes | |
Tower Owner | American Towers, LLC. | |
Date Constructed | 02/01/1999 |
Facility ID | Call Sign | Service |
---|---|---|
2566 | KOPX-TV | DTV |
50205 | KETA-TV | DTV |
38214 | KSBI | DTV |
50182 | KAUT-TV | DTV |
66222 | KFOR-TV | DTV |
84225 | KOCM | DTV |
Users |
---|
KXXY 96.1MHz |
KTST 101.9MHz |
KJYO 102.7MHz |
KBRU 94.7MHz |
K213EM 90.5MHz |
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: | No reinforcements needed |
Section | Question | Response |
---|---|---|
Tower Rigging Costs | Complex Tower | Candelabra |
Helicopter Services Required | Are helicopter services required? | No |
Name | Description |
---|---|
Interim Installation |
Install interim antenna and transmission line. |
Section | Question | Response |
---|---|---|
Outside Project Management Services | Do you require outside project management services? | Yes |
Number of Hours | 850 | |
Explanation | Tower owner will have project manager assigned to coordinate installation. The station has multiple transmitter sites (4TV & 44TV Translators) and operates with minimal staff. It does not have personnel available or trained for any of these tasks/services | |
Outside RF consulting Engineering Services | Perform engineering study for new channel assignment and antenna development | Yes |
Prepare engineering section of Form FCC Construction Permit Application | Yes | |
For Auxiliary Facility | Yes | |
For Main Facility | Yes | |
Prepare engineering section of Form FCC License to Cover Application | Yes | |
For Auxiliary Facility | Yes | |
For Main Facility | Yes | |
Prepare request for Special Temporary Authority | Yes | |
Quantity | 2 | |
Do you have Distributed Transmission System engineering services? | N/A | |
Critical Facility | N/A | |
Terrain-Shielded Facility | N/A | |
Attorney and Other Outside Consulting Services | Prepare and file Form FCC Construction Permit Application | Yes |
For Auxiliary Facility | Yes | |
For Main Facility | Yes | |
Prepare and file Form FCC License to Cover Application | Yes | |
For Auxiliary Facility | Yes | |
For Main Facility | Yes | |
Prepare request for Special Temporary Authority | Yes | |
Quantity | 2 | |
NEPA Section 106 environmental review | No | |
Environmental Assessment | No | |
ASR Modification | No | |
FAA Consultation (including preparation of FAA Form 7460) | No | |
Negotiation of Lease and other Matter for Shared Locations | Yes | |
Prepare or Review FCC Form 399 for Reimbursement | Yes | |
Address transition timing and coordination issues w/ other stations and wireless providers | Yes | |
RF Field Engineering Services | Comprehensive coverage verification via field study | Yes |
RF exposure measurements | Yes | |
Additional Field Engineering Service | No | |
Number of Days | N/A | |
Justification | N/A |
Section | Question | Response |
---|---|---|
AM Pattern Disturbance | Is an Impact Study needed? | No |
Is Remediation needed? | No | |
Facility Expenses | Name | N/A |
Other Distributed Transmission System Expenses Not listed | N/A | |
Name | N/A | |
Is Notification of a Medical Facility required as a result of DTV broadcasting? | Yes | |
Permit and Filing Costs | Local Zoning | Yes |
Non-zoning permits | No | |
BLM or NFS Coordination | No | |
FCC Construction Permit Minor Change | 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? | No | |
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 |
---|---|
Electrical Permit |
Shawver Son Inc, Permit cost for electrical work. |
AirTech - Existing Cooler Move |
Required to move existing transmitter (CH39) Glycol Fluid Cooler to make room for the new (CH25) Cooler for new transmitter install. |
American Tower Other Costs |
Broadcaster share of American Towers Cost(s): Outside RF consulting Engineering services Attorney and Other Outside Constultant Costs Other Professional Service Expenses Not Listed Site Coordination Meeting |
Aux Antenna - Line Sweep |
Marsand - Aux Antenna - Line Swipe post install. |
CP Extension Fees |
Attorney fees for KW CP Extension |
Electrical Work for New KW Transmission Equipment |
Added (2) circuits and recepts to outside (south) tower bldg. Added (3) rec to temp UPS's in Tower Bldg. Cored 12" hole (North wall transmitter room) for transmitter line. |
Electrical work to remove Staco |
Shawver Son Inc, to make room for new CH25 transmitter unit work was required to remove a staco unit previously used on the existing transmitter for CH39. |
Equipment Storage |
KWTV does not have a building large enough to store antenna, line, and items related to repack. Requires us to secure 3 x 53' trailers to securely store items at KWTV. |
Equipment Storage for Top Main Line and Eq |
KWTV does not have a building large enough to store antenna, line, and items related to repack. Requires us to secure 3 x 53' trailers to securely store items at KWTV Tower Site. |
Extend Condenser Power and Controls |
Shawver Son Inc, required work to extend existing transmitter cooling units to make room for new CH25 transmitter cooling units. |
Furnish and install 112.5kva Transformer |
Shawver Son Inc, Furnish and Install 112.5kva transformer and ground both transformers as per code. |
Interim Aux - Shared Combiner Components |
Need waveguide, e-plane elbows and support components to hook up the shared combiner to the 2-channel antenna (Interim Aux) |
Interim Aux 4 inch Line, Elbows, Flange Assy and Reducer |
Interim Aux 4" Line Required to keep KWTV on air while replacing 8" transmission line. |
KW Phase Waiver Request |
Attorney Fees associated with KW Phase change waiver request. |
Overtime |
Shawver Son Inc - overtime for electrical work completed for new transmitter. |
RF Plumbing Components |
Interconnect Kit and System Bypass Switch required to switch between Main system and Interim system for transition. |
Schedule 387 - Attorney Fees |
Fees associated with Attorney assistance with Quarterly 387 reports. |
Security Camera System |
Tower site does not have security cameras. KWTV adding security cameras for security purposes of storing millions of dollars worth of repack at KWTV's building at tower site. |
Tower King II Interim Aux EQ Offload |
Tower King II - TOWER SERVICE Mobilize a 4 man crew from Cedar Hill TX to Oklahoma City OK to Offload and Store the Interim Aux / Main Antenna and 8" Line for the FCC Repack Antenna Change. April 26 through April 30, 2018. |
Tower Mapping |
American Tower fee for Tower Mapping. |
Description | Predetermined Cost Estimate |
Estimated Cost | Estimated Cost Justification | Actual Cost | Actual Cost Justification |
---|---|---|---|---|---|
Sub-total | $1,978,754.33 | $2,036,924.33 | N/A | $1,991,314.87 | N/A |
Total for all systems | $5,193,678.01 | $4,915,245.22 | N/A | $3,484,337.45 | N/A |
Primary Transmitter ULXTE-100 | $1,978,754.33 | $2,036,924.33 | $1,991,314.87 | ||
Switchgear - industrial 800 amp | $38,200.00 | $95,610.00 | Over cost estimate due to using original FCC PN for Catalog of Expenses DA-17-154A2. Quote was not available at the time of filing 399 form for verification. | $95,610.00 | Over cost estimate due to using original FCC PN for Catalog of Expenses DA-17-154A2. Quote was not available at the time of filing 399 form for verification. |
UHF - Liquid Cooled Solid State Transmitter 62.9 kW | $1,926,154.33 | $1,926,154.33 | N/A | $1,880,544.87 | 03/05/2018 - Refer to Q-73489-20171108-1723-signed.pdf for Change Order to orignal quote KWTVULXTE100-082317rev2.pdf Quote #GA-00021839. GatesAir did a tech review of equipment order post original quote and needed to change some equipment = +$18,872.21. |
Service entrance 3 phase/800 amp/208 volt | $14,400.00 | $15,160.00 | Over cost estimate due to using original FCC PN for Catalog of Expenses DA-17-154A2. Quote was not available at the time of filing 399 form for verification. | $15,160.00 | Over cost estimate due to using original FCC PN for Catalog of Expenses DA-17-154A2. Quote was not available at the time of filing 399 form for verification. |
Actual Information Description | File Name |
---|---|
Switchgear - industrial 800 amp | |
UHF - Liquid Cooled Solid State Transmitter 62.9 kW | |
Service entrance 3 phase/800 amp/208 volt |
Description | Predetermined Cost Estimate |
Estimated Cost | Estimated Cost Justification | Actual Cost | Actual Cost Justification |
---|---|---|---|---|---|
Sub-total | $630,870.00 | $589,694.46 | N/A | $354,967.36 | N/A |
Total for all systems | $5,193,678.01 | $4,915,245.22 | N/A | $3,484,337.45 | N/A |
Interim Antenna TFU-26DSC/VP-R O4 | $319,390.00 | $307,114.46 | $201,936.46 | ||
New combiner, cost per channel (without antenna) | $84,200.00 | $55,000.00 | Combiner 2-Channel Ch23/Ch25 KSBI Main / KW Interim. | $27,225.00 | N/A |
Elbow complex, single channel, at antenna input, per 8 3/16. feedline (if needed) | $15,250.00 | $34,164.46 | Initial filing was based on estimated cut pieces and elbows. Once work begin it was determined we need additional cut pieces and elbows to plumb KWTV post auction channel 25 to its interim aux and combiner. | $34,164.46 | Had to order additional cut pieces to plumb KWTV to it's interum aux and combiner. |
Side mount brackets for high power antennas (if not included in antenna base cost) | $23,150.00 | $21,750.00 | N/A | $14,355.00 | N/A |
Pattern scatter analysis for side mount high/med power antennas (if not included in antenna base cost) | $5,260.00 | $5,000.00 | N/A | N/A | N/A |
Sweep test of existing antenna | $6,730.00 | $6,400.00 | N/A | $4,224.00 | N/A |
UHF - High Power, Side Mount, basic slot antenna, 26 bay,, 1000 kW input, horizontally polarized | $184,800.00 | $184,800.00 | This is the price the antenna was quoted from the manufacture. | $121,968.00 | N/A |
Primary Antenna TFU-22GTH/VP-R 06 | $311,480.00 | $282,580.00 | $153,030.90 | ||
Elbow complex, single channel, at antenna input, per 8 3/16. feedline (if needed) | $15,250.00 | $44,400.00 | This antenna has a more complicated elbow complex due to being installed on a top mount of a candelabra tower. | $21,978.00 | N/A |
UHF - High Power Top Mount (200-1000 kW), One station antenna , elliptically or circularly polarized | $289,500.00 | $231,780.00 | Upgraded equipment. Station will bear the cost of the difference in price. | $126,828.90 | N/A |
Sweep test of existing antenna | $6,730.00 | $6,400.00 | N/A | $4,224.00 | N/A |
Actual Information Description | File Name |
---|---|
New combiner, cost per channel (without antenna) | |
Elbow complex, single channel, at antenna input, per 8 3/16. feedline (if needed) | |
Side mount brackets for high power antennas (if not included in antenna base cost) | |
Pattern scatter analysis for side mount high/med power antennas (if not included in antenna base cost) | Information not provided. |
Sweep test of existing antenna | |
UHF - High Power, Side Mount, basic slot antenna, 26 bay,, 1000 kW input, horizontally polarized | |
Elbow complex, single channel, at antenna input, per 8 3/16. feedline (if needed) | |
UHF - High Power Top Mount (200-1000 kW), One station antenna , elliptically or circularly polarized | |
Sweep test of existing antenna |
Description | Predetermined Cost Estimate |
Estimated Cost | Estimated Cost Justification | Actual Cost | Actual Cost Justification |
---|---|---|---|---|---|
Sub-total | $1,131,220.00 | $890,272.75 | N/A | $531,651.45 | N/A |
Total for all systems | $5,193,678.01 | $4,915,245.22 | N/A | $3,484,337.45 | N/A |
Interim Transmission Line | $485,800.00 | $340,314.75 | $233,682.74 | ||
Rigid Transmission Line - copper, 8 3/16" | $485,800.00 | $340,314.75 | N/A | $233,682.74 | N/A |
Primary Transmission Line | $645,420.00 | $549,958.00 | $297,968.71 | ||
Rigid Transmission Line - copper, 8 3/16" | $645,420.00 | $549,958.00 | N/A | $297,968.71 | N/A |
Actual Information Description | File Name |
---|---|
Rigid Transmission Line - copper, 8 3/16" | |
Rigid Transmission Line - copper, 8 3/16" |
Description | Predetermined Cost Estimate |
Estimated Cost | Estimated Cost Justification | Actual Cost | Actual Cost Justification |
---|---|---|---|---|---|
Sub-total | $841,000.00 | $819,550.00 | N/A | $358,540.50 | N/A |
Total for all systems | $5,193,678.01 | $4,915,245.22 | N/A | $3,484,337.45 | N/A |
Primary Tower GTOWER | $841,000.00 | $819,550.00 | $358,540.50 | ||
Structural engineering tower load study for a documented tower with candelabra | $20,000.00 | $19,550.00 | As per American Tower Pricing sheet - see attachments | $9,500.00 | Tower Permit Drawing and Tower Mapping for $4,700 - As of 102418 this component has been moved to Outside Professional Services. $12,400 has been moved to Outside Professional Services. |
Interim Installation | $400,000.00 | $400,000.00 | Install interim antenna and transmission line. | $83,625.00 | N/A |
Complex Tower (includes, for example, those with candelabras and/or stacked antennas) | $421,000.00 | $400,000.00 | Estimated cost for replacing stacked, top mount antenna and transmission line on candelabra. | $265,415.50 | N/A |
Actual Information Description | File Name |
---|---|
Structural engineering tower load study for a documented tower with candelabra | |
Interim Installation | |
Complex Tower (includes, for example, those with candelabras and/or stacked antennas) |
Description | Predetermined Cost Estimate |
Estimated Cost | Estimated Cost Justification | Actual Cost | Actual Cost Justification |
---|---|---|---|---|---|
Sub-total | $288,095.00 | $264,230.00 | N/A | $35,315.50 | N/A |
Total for all systems | $5,193,678.01 | $4,915,245.22 | N/A | $3,484,337.45 | N/A |
Outside Professional Services | $288,095.00 | $264,230.00 | $35,315.50 | ||
RF Exposure Measurements | $21,050.00 | $20,000.00 | N/A | N/A | N/A |
Comprehensive coverage verification via field study, if needed | $84,200.00 | $80,000.00 | N/A | N/A | 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 - Aux Antenna, prepare and File Form 2100 Construction Permit or License Application | $4,210.00 | $4,100.00 | N/A | $1,200.00 | N/A |
Perform engineering study for new channel assignment and antenna development | $7,360.00 | $7,000.00 | N/A | $6,500.00 | N/A |
Prepare and or review reimbursement form | $2,630.00 | $3,500.00 | Only included engineering fee and now including the attorney fees for review and preparation of the 399 form. | $3,437.50 | N/A |
Prepare engineering section of FCC Form 2100 (main), Construction Permit Application | $3,155.00 | $3,000.00 | N/A | $2,250.00 | N/A |
RF Consulting Engineer Fees- Aux Antenna: Prepare engineering section of FCC Form 2100, Construction Permit Application | $2,105.00 | $0.00 | 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 |
RF Consulting Engineer Fees- Aux Antenna: Prepare engineering section of FCC Form 2100, License to Cover Application | $1,580.00 | $0.00 | N/A | $0.00 | N/A |
Prepare request for Special Temporary Authorization | $4,100.00 | $3,000.00 | 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 | $3,248.00 | 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 |
Project management of the transition | $134,300.00 | $121,380.00 | Marsand - $111,900 American Tower - $9480 | $16,805.00 | N/A |
Actual Information Description | File Name |
---|---|
RF Exposure Measurements | Information not provided. |
Comprehensive coverage verification via field study, if needed | Information not provided. |
Attorney Fees - Prepare and File request for Special Temporary Authorization | Information not provided. |
Attorney Fees - Negotiation of lease and other matters for shared locations | Information not provided. |
Attorney Fees -Prepare and File FCC Form 2100 (main), License to Cover Application | Information not provided. |
Attorney Fees - Aux Antenna, prepare and File Form 2100 Construction Permit or License Application | |
Perform engineering study for new channel assignment and antenna development | |
Prepare and or review reimbursement form | |
Prepare engineering section of FCC Form 2100 (main), Construction Permit Application | |
RF Consulting Engineer Fees- Aux Antenna: Prepare engineering section of FCC Form 2100, Construction Permit Application | Information not provided. |
Prepare engineering section of FCC Form 2100 (main), License to Cover Application | Information not provided. |
RF Consulting Engineer Fees- Aux Antenna: Prepare engineering section of FCC Form 2100, License to Cover Application | Information not provided. |
Prepare request for Special Temporary Authorization | Information not provided. |
Attorney Fees - Prepare and File FCC Form 2100 (main), Construction Permit Application | |
Address transition timing and coordination issues w/ other stations and wireless | |
Project management of the transition |
Description | Predetermined Cost Estimate |
Estimated Cost | Estimated Cost Justification | Actual Cost | Actual Cost Justification |
---|---|---|---|---|---|
Sub-total | $323,738.68 | $314,573.68 | N/A | $212,547.77 | N/A |
Total for all systems | $5,193,678.01 | $4,915,245.22 | N/A | $3,484,337.45 | N/A |
Other Expenses | $323,738.68 | $314,573.68 | $212,547.77 | ||
Equipment Storage for Top Main Line and Eq | $2,843.93 | $2,843.93 | KWTV tower site does not have secured storage enough to store all the line and equipment for the it's new top main antenna. Used secured trailers from Milestone to store equipment. | $2,281.43 | N/A |
Tower Mapping | $12,400.00 | $12,400.00 | Tower Mapping for an undocumented/poorly documented tower and preparation of documentation necessary for tower load study. | $12,400.00 | N/A |
Tower King II Interim Aux EQ Offload | $10,068.25 | $10,068.25 | TOWER SERVICE Mobilize a 4 man crew from Cedar Hill TX to Oklahoma City OK to Offload and Store the Interim Aux / Main Antenna and 8" Line for the FCC Repack Antenna Change. April 26 through April 30, 2018. | $10,068.25 | N/A |
Security Camera System | $3,887.31 | $3,887.31 | Tower site does not have security camera's on station transmission building complex. KWTV is adding security camera's. Difference in estimated and actual cost was due to the need of adding two more camera's - reference the Amazon order. | $3,887.31 | Difference in estimated and actual cost was due to the need of adding two more camera's - reference the Amazon order. |
Schedule 387 - Attorney Fees | $1,400.00 | $1,400.00 | Schedule 387 quarterly progress report prep and review with attorney firm. | $1,394.00 | N/A |
RF Plumbing Components | $65,703.75 | $65,703.75 | Interconnect kit and RF System Bypass Switch allowing switching between Main and Interim systems for transition. | $43,364.48 | N/A |
KW Phase Waiver Request | $5,700.00 | $5,700.00 | Attorney work for KW phase change waiver request to move to Phase 1. | $5,549.00 | N/A |
Interim Aux 4 inch Line, Elbows, Flange Assy and Reducer | $11,675.99 | $11,675.99 | Require to install a interim aux 4" line while replacing 8" transmission line for KWTV to stay on air. | $11,675.99 | N/A |
Furnish and install 112.5kva Transformer | $18,710.00 | $18,710.00 | Furnish and install new 112.5kva transformer. Ground both transformers as per code. | $18,710.00 | N/A |
Extend Condenser Power and Controls | $320.00 | $320.00 | Necessary to extend and move out of the way the existing cooling condenser to make room for new cooling condenser units on new transmitter. | $320.00 | N/A |
Equipment Storage | $3,113.00 | $3,113.00 | KWTV does not have a building to store antenna, line, and repack related items pre-installation. We have leased 3 x 53' tractor trailers to securely store repack equipment until they are installed on the tower. | $3,113.00 | One trailer stored back to KWTV Studio before having it delivered back to the Milestone Yard - unplanned. Kept third trailer longer than 2 months quoted. Charged extra for transport driver time due to a delay in personnel on pickup from studio / tower. |
Electrical work to remove Staco | $2,950.00 | $2,950.00 | Electrical work necessary to remove a staco unit from the CH39 transmitter to make room for equipment associated with the new CH25 transmitter. | $2,950.00 | N/A |
Electrical Work for New KW Transmission Equipment | $1,566.77 | $1,566.77 | N/A | $1,566.77 | N/A |
CP Extension Fees | $3,000.00 | $3,000.00 | N/A | $1,698.00 | N/A |
Equipment Delivery and Handling Charges | $72,240.68 | $72,240.68 | Additional Freight due to additional cut pieces for new transmission line. Freight is not quoted from some vendors until actual shipped and/or is estimated. | $72,240.68 | Additional Freight due to additional pieces for transmission line. Also, vendors only estimate or do not put freight cost until time of shipment invoice. |
FCC Filing Fees - Special Temporary Authorization request | $195.00 | $190.00 | N/A | N/A | N/A |
FCC Filing Fees - Form 2100 license to cover application | $335.00 | $325.00 | N/A | N/A | N/A |
Local Zoning | $7,450.00 | $7,450.00 | As per American Tower Pricing Sheet; see attachments - ATC Repack Services Pricing Includes: Zoning, Permitting, and Tower Permit Drawing Package. | $0.00 | N/A |
Develop and air announcement of upcoming channel change | $43,000.00 | $43,000.00 | Cost estimates associated with outsourcing the production of the viewer announcements for the upcoming channel change. Refer to KWTV GMSRepackRescanEstimate.pdf in the attachments. | $200.00 | N/A |
Overtime | $1,400.00 | $1,400.00 | N/A | $1,400.00 | N/A |
FCC Filing Fees - Form 2100 minor change CP application | $1,110.00 | $1,070.00 | N/A | $1,070.00 | N/A |
DTV Medical Facility Notification | $11,550.00 | $2,440.00 | N/A | $2,316.80 | N/A |
Disposal Costs (for equipment and other waste, net of any salvage value) | $26,000.00 | $26,000.00 | N/A | N/A | N/A |
MVPD Notification of Channel Change | $800.00 | $800.00 | Adding Attorney Fees associated with MVPD notifications. | $778.50 | N/A |
Electrical Permit | $250.00 | $250.00 | Permit necessary for electrician - Shawver Son Inc. | $250.00 | N/A |
AirTech - Existing Cooler Move | $2,880.00 | $2,880.00 | Existing Glycol Fluid Cooler for the CH39 transmitter needed to be moved to make space for the cooler system associated with our new CH25 transmitter. | $2,880.00 | N/A |
American Tower Other Costs | $2,500.00 | $2,500.00 | Broadcaster share of American Towers Cost(s): Outside RF consulting Engineering services Attorney and Other Outside Constultant Costs Other Professional Service Expenses Not Listed Site Coordination Meeting | $1,875.00 | N/A |
Aux Antenna - Line Sweep | $3,500.00 | $3,500.00 | Marsand KWTV Aux Antenna - Line Sweep 091118 post install. | $3,500.00 | N/A |
Interim Aux - Shared Combiner Components | $7,189.00 | $7,189.00 | Components - waveguide and elbows to hook up transmitter to shared combiner for 2-channel interim aux antenna. | $7,058.56 | N/A |
Actual Information Description | File Name |
---|---|
Equipment Storage for Top Main Line and Eq | |
Tower Mapping | |
Tower King II Interim Aux EQ Offload | |
Security Camera System | |
Schedule 387 - Attorney Fees | |
RF Plumbing Components | |
KW Phase Waiver Request | |
Interim Aux 4 inch Line, Elbows, Flange Assy and Reducer | |
Furnish and install 112.5kva Transformer | |
Extend Condenser Power and Controls | |
Equipment Storage | |
Electrical work to remove Staco | |
Electrical Work for New KW Transmission Equipment | |
CP Extension Fees | |
Equipment Delivery and Handling Charges | |
FCC Filing Fees - Special Temporary Authorization request | Information not provided. |
FCC Filing Fees - Form 2100 license to cover application | Information not provided. |
Local Zoning | Information not provided. |
Develop and air announcement of upcoming channel change | |
Overtime | |
FCC Filing Fees - Form 2100 minor change CP application | |
DTV Medical Facility Notification | |
Disposal Costs (for equipment and other waste, net of any salvage value) | Information not provided. |
MVPD Notification of Channel Change | |
Electrical Permit | |
AirTech - Existing Cooler Move | |
American Tower Other Costs | |
Aux Antenna - Line Sweep | |
Interim Aux - Shared Combiner Components |
Predetermined Cost Estimate |
Estimated Cost | Actual Cost | |
---|---|---|---|
Total for all systems | $5,193,678.01 | $4,915,245.22 | $3,484,337.45 |
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. | Trevor L Wiseman VP of Technology 02/28/2019 |
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. |
|